Villa, 2 bedrooms, 100 m²
Vasana KedunguVillasUnit G18
Layout2 Bedroom Villa · 100 m²
Bedrooms2
Bathrooms2
Living Area100 m²
Plot Area120 m²
Price per m²$ 1,804
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold
$ 180,353
Down Payment from $ 18,035 (10%)
Rental Income Model
Purchase Price:
$180,353
ADR:
$88
Occupancy:
70%
Annual Net Income:
$11,419
ROI:
6.3%
Payback Period:
15.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,878 | $22,535 |
OTA commission (15%) | -$282 | -$3,380 |
PB1 hotel tax (8.5%) | -$160 | -$1,915 |
Operating costs (staff, service, utilities) (16.89%) | -$317 | -$3,806 |
Management fee (15% of profit) (8.94%) | -$168 | -$2,015 |
Net Income (Before Tax) | $952 | $11,419 |
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 100% | $180,353 |