Apartment, 1 bedroom, 38 m²
Amani MelastiApartmentsUnit 307
LayoutHarmony Suite
Bedrooms1
Bathrooms1
Living Area38 m²
Price per m²$ 4,629
Ceiling Height2.7 m
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold
$ 175,900
Rental Income Model
Purchase Price:
$175,900
ADR:
$100
Occupancy:
80%
Annual Net Income:
$29,200
ROI:
16.6%
Payback Period:
6 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 | $13,100 | $42,300 | $71,500 | $100,700 | $129,900 |
| ROI | 7.4% | 24.0% | 40.6% | 57.2% | 73.8% |