Apartment, 1 bedroom, 38 m²
Amani MelastiApartmentsUnit 223
LayoutHarmony Suite
Bedrooms1
Bathrooms1
Living Area38 m²
Price per m²$ 5,000
Ceiling Height2.7 m
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold
$ 190,000
Rental Income Model
Purchase Price:
$190,000
ADR:
$100
Occupancy:
80%
Annual Net Income:
$29,200
ROI:
15.4%
Payback Period:
6.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,433 | $29,200 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $2,433 | $29,200 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $189,000 | $189,000 | $189,000 | $189,000 | $189,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $29,200 | $58,400 | $87,600 | $116,800 |
| Total Net Profit | -$1,000 | $28,200 | $57,400 | $86,600 | $115,800 |
| ROI | -0.5% | 14.8% | 30.2% | 45.6% | 60.9% |