Blocked
Townhouse, 2 bedrooms, 92 m²
VesnaTownhousesUnit LOT 2
Layout2 Bedroom Townhouse · 92 m²
Bedrooms2
Bathrooms2
Living Area92 m²
Plot Area105.65 m²
Price per m²$ 3,261
HandoverDecember 2023
FinishTurnkey
OwnershipLeasehold until 2051
$ 300,000
Down Payment from $ 300,000 (100%)
Rental Income Model
Purchase Price:
$300,000
ADR:
$180
Occupancy:
85%
Annual Net Income:
$39,309
ROI:
13.1%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,654 | $55,845 |
Operating expenses (9.61%) | -$447 | -$5,367 |
Management fee (20%) | -$931 | -$11,169 |
Net Income (Before Tax) | $3,276 | $39,309 |
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 100% | $300,000 |