Villa, 2 bedrooms, 84 m²
Tumbak Bayuh Private SuitePhase 1Unit Unit 3
Layout2 Bedroom Suite
Bedrooms2
Bathrooms2
Living Area84 m²
Plot Area48 m²
Price per m²$ 1,952
Handover—
FinishTurnkey
OwnershipLeasehold
$ 164,000
Down Payment from $ 16,400 (10%)
Rental Income Model
Purchase Price:
$164,000
ADR:
$120
Occupancy:
80%
Annual Net Income:
$14,906
ROI:
9.1%
Payback Period:
11 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,920 | $35,040 |
OTA commission (15%) | -$438 | -$5,256 |
PB1 hotel tax (8.5%) | -$248 | -$2,978 |
Operating costs (staff, service, utilities) (20.89%) | -$610 | -$7,320 |
Management fee (8.34%) | -$244 | -$2,922 |
Profit tax (4.73%) | -$138 | -$1,657 |
Net Income (Before Tax) | $1,242 | $14,906 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $164,000 | $164,000 | $170,560 | $177,382 | $184,478 | $191,857 |
| Property Value Growth | $0 | + $6,560 | + $13,382 | + $20,478 | + $27,857 |
| Cumulative Rental Income | $0 | + $14,906 | + $29,812 | + $44,718 | + $59,624 |
| Total Net Profit | $0 | $21,466 | $43,194 | $65,196 | $87,481 |
| ROI | 0.0% | 13.1% | 26.3% | 39.8% | 53.3% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $164,000 |