Villa, 3 bedrooms, 130 m²
Vasana KedunguVillasUnit G16
Layout3 Bedroom Villa · 130 m²
Bedrooms3
Bathrooms3
Living Area130 m²
Plot Area160 m²
Price per m²$ 1,763
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold
$ 229,131
Down Payment from $ 22,913 (10%)
Rental Income Model
Purchase Price:
$229,131
ADR:
$106
Occupancy:
70%
Annual Net Income:
$14,357
ROI:
6.3%
Payback Period:
16 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,255 | $27,057 |
OTA commission (15%) | -$338 | -$4,059 |
PB1 hotel tax (8.5%) | -$192 | -$2,300 |
Operating costs (staff, service, utilities) (14.08%) | -$317 | -$3,810 |
Management fee (15% of profit) (9.36%) | -$211 | -$2,533 |
Net Income (Before Tax) | $1,196 | $14,357 |
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 100% | $229,131 |