Apartment, 1 bedroom, 28 m²
VODOPADApartmentsUnit Resale 2F
LayoutApartment 28 m² + balcony 6 m²
Bedrooms1
Bathrooms1
Living Area28 m²
Price per m²$ 2,679
HandoverJuly 2025
FinishTurnkey
OwnershipLeasehold
$ 75,000
Rental Income Model
Purchase Price:
$75,000
ADR:
$75
Occupancy:
75%
Annual Net Income:
$13,625
ROI:
18.2%
Payback Period:
5.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,711 | $20,531 |
Operating expenses (17.047%) | -$292 | -$3,500 |
Management company commission (20% of income after expenses) (16.59%) | -$284 | -$3,406 |
Net Income (Before Tax) | $1,135 | $13,625 |