Sold
Townhouse, 1 bedroom, 56 m²
Umalas Private SuiteVillasUnit PS 5
Layout1 Bedroom Big
Bedrooms1
Bathrooms1
Living Area56 m²
Plot Area50 m²
Price per m²$ 2,195
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2056
$ 122,941
Down Payment from $ 12,294 (10%)
Rental Income Model
Purchase Price:
$122,941
ADR:
$110
Occupancy:
75%
Annual Net Income:
$17,164
ROI:
14%
Payback Period:
7.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,509 | $30,113 |
Management fee (15%) | -$376 | -$4,517 |
Other expenses (18%) | -$452 | -$5,420 |
Tax (10%) | -$251 | -$3,011 |
Net Income (Before Tax) | $1,430 | $17,164 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $122,941 | $150,000 | $157,500 | $165,375 | $173,644 | $182,326 |
| Property Value Growth | + $27,059 | + $34,559 | + $42,434 | + $50,703 | + $59,385 |
| Cumulative Rental Income | $0 | + $17,164 | + $34,328 | + $51,492 | + $68,657 |
| Resale tax (10%) | - $15,000 | - $15,750 | - $16,538 | - $17,364 | - $18,233 |
| Resale advertising (5%) | - $7,500 | - $7,875 | - $8,269 | - $8,682 | - $9,116 |
| Total Net Profit | $4,559 | $28,098 | $51,956 | $76,149 | $100,693 |
| ROI | 3.7% | 22.9% | 42.3% | 61.9% | 81.9% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 5, 2026 | 100% | $122,941 |