Sold
Townhouse, 1 bedroom, 36 m²
Umalas Private SuiteVillasUnit PS 1
Layout1 Bedroom
Bedrooms1
Bathrooms1
Living Area36 m²
Plot Area34 m²
Price per m²$ 3,333
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2056
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$88
Occupancy:
80%
Annual Net Income:
$12,612
ROI:
10.5%
Payback Period:
9.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,146 | $25,754 |
OTA commission (15%) | -$322 | -$3,863 |
PB1 hotel tax (8.5%) | -$182 | -$2,189 |
Operating costs (staff, service, utilities) (18.89%) | -$405 | -$4,865 |
Management fee (15% of profit) (8.64%) | -$185 | -$2,225 |
Net Income (Before Tax) | $1,051 | $12,612 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $120,000 | $140,000 | $147,000 | $154,350 | $162,068 | $170,171 |
| Property Value Growth | + $20,000 | + $27,000 | + $34,350 | + $42,068 | + $50,171 |
| Cumulative Rental Income | $0 | + $12,612 | + $25,224 | + $37,836 | + $50,448 |
| Resale tax (10%) | - $14,000 | - $14,700 | - $15,435 | - $16,207 | - $17,017 |
| Resale advertising (5%) | - $7,000 | - $7,350 | - $7,718 | - $8,103 | - $8,509 |
| Total Net Profit | - $1,000 | $17,562 | $36,421 | $55,593 | $75,093 |
| ROI | - 0.8% | 14.6% | 30.4% | 46.3% | 62.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 100% | $120,000 |