Sold
1 Bedroom, 45 m²
Umalas Private Suite • Villas • Unit PS 3
Layout1 Bedroom
Bedrooms1
Bathrooms1
Living Area45 m²
Plot Area34 m²
Price per m²$ 2,444
Ceiling Height3 m
HandoverFeb 2027
FinishTurnkey
OwnershipLeasehold
$ 110,000
Down Payment from $ 0 (0%)
Rental Income Model
Purchase Price:
$110,000
ADR:
$94
Occupancy:
85%
Annual Net Income:
$16,623
ROI:
15.1%
Payback Period:
6.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,430 | $29,164 |
Management fee (15%) | -$365 | -$4,375 |
Other expenses (18%) | -$437 | -$5,249 |
Tax (10%) | -$243 | -$2,916 |
Net Income (Before Tax) | $1,385 | $16,623 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $140,000 | $147,000 | $154,350 | $162,068 | $170,171 |
| 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 |
| Cumulative Net Rental Income | $0 | $16,623 | $33,246 | $49,870 | $66,493 |
| Total Net Profit | $9,000 | $31,573 | $54,444 | $77,627 | $101,138 |
| ROI | 8.2% | 28.7% | 49.5% | 70.6% | 91.9% |