Townhouse, 1 bedroom, 36 m²
Umalas Private SuiteVillasUnit PS 8
Layout1 Bedroom
Bedrooms1
Bathrooms1
Living Area36 m²
Plot Area34 m²
Price per m²$ 3,354
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2056
$ 120,750
Down Payment from $ 12,075 (10%)
Rental Income Model
Purchase Price:
$120,750
ADR:
$88
Occupancy:
80%
Annual Net Income:
$12,612
ROI:
10.4%
Payback Period:
9.6 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 $120,750 | $120,750 | $126,788 | $133,127 | $139,783 | $146,772 |
| Property Value Growth | $0 | + $6,038 | + $12,377 | + $19,033 | + $26,022 |
| Cumulative Rental Income | $0 | + $12,612 | + $25,224 | + $37,836 | + $50,448 |
| Resale tax (10%) | - $12,075 | - $12,679 | - $13,313 | - $13,978 | - $14,677 |
| Resale advertising (5%) | - $6,038 | - $6,339 | - $6,656 | - $6,989 | - $7,339 |
| Total Net Profit | - $18,113 | - $369 | $17,632 | $35,902 | $54,454 |
| ROI | - 15.0% | - 0.3% | 14.6% | 29.7% | 45.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 100% | $120,750 |