Sold
Townhouse, 1 bedroom, 36 m²
Umalas Private SuiteVillasUnit PS 4
Layout1 Bedroom
Bedrooms1
Bathrooms1
Living Area36 m²
Plot Area34 m²
Price per m²$ 3,235
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2056
$ 116,471
Down Payment from $ 11,647 (10%)
Rental Income Model
Purchase Price:
$116,471
ADR:
$88
Occupancy:
80%
Annual Net Income:
$12,612
ROI:
10.8%
Payback Period:
9.2 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 $116,471 | $140,000 | $147,000 | $154,350 | $162,068 | $170,171 |
| Property Value Growth | + $23,529 | + $30,529 | + $37,879 | + $45,597 | + $53,700 |
| 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 | $2,529 | $21,091 | $39,950 | $59,122 | $78,622 |
| ROI | 2.2% | 18.1% | 34.3% | 50.8% | 67.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 100% | $116,471 |