












Apartment, 1 bedroom, 31 m²
Amani MelastiApartmentsUnit 210
LayoutSerenity View Suite
Bedrooms1
Bathrooms1
Living Area31 m²
Price per m²$ 5,074
Ceiling Height2.7 m
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold until 2055
$ 157,290
Rental Income Model
Purchase Price:
$157,290
ADR:
$70
Occupancy:
80%
Annual Net Income:
$20,440
ROI:
13%
Payback Period:
7.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,703 | $20,440 |
Net Income (Before Tax) | $1,703 | $20,440 |
