Sold
Villa, 3 bedrooms, 420 m²
Garden Villa IIGarden Villa II UbudUnit LOT 2
LayoutLOT 2
Bedrooms3
Bathrooms2
Living Area420 m²
Price per m²$ 810
Ceiling Height2.5 m
HandoverJanuary 2025
FinishTurnkey
OwnershipLeasehold until 2052
$ 340,000
Down Payment from $ 340,000 (100%)
Rental Income Model
Purchase Price:
$340,000
ADR:
$147
Occupancy:
84%
Annual Net Income:
$26,008
ROI:
7.6%
Payback Period:
13.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,736 | $44,834 |
Management fee (20%) | -$747 | -$8,967 |
Staff salary (9.59%) | -$358 | -$4,300 |
Electricity (2.86%) | -$107 | -$1,282 |
Housekeeping supplies (2.15%) | -$80 | -$964 |
Laundry (2.02%) | -$75 | -$906 |
Maintenance (0.6%) | -$22 | -$269 |
Pool and garden (0.17%) | -$6 | -$76 |
Landscape & common areas (0.56%) | -$21 | -$251 |
Internet (1.41%) | -$53 | -$632 |
Fruit and drinks (0.47%) | -$18 | -$211 |
CAPEX reserve (2.16%) | -$81 | -$968 |
Net Income (Before Tax) | $2,167 | $26,008 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $340,000 | $340,000 | $357,000 | $374,850 | $393,593 | $413,272 |
| Property Value Growth | $0 | + $17,000 | + $34,850 | + $53,593 | + $73,272 |
| Cumulative Rental Income | $0 | + $26,008 | + $52,017 | + $78,025 | + $104,033 |
| Resale costs (5%) | - $17,000 | - $17,850 | - $18,743 | - $19,680 | - $20,664 |
| Total Net Profit | - $17,000 | $25,158 | $68,124 | $111,938 | $156,642 |
| ROI | - 5.0% | 7.4% | 20.0% | 32.9% | 46.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $340,000 |