Apartment, 1 bedroom, 33 m²
Ramada Nusa Dua by WyndhamHotelUnit 325
LayoutType 2 Aurora
Bedrooms1
Bathrooms1
Living Area33 m²
Price per m²$ 3,694
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 121,900
Rental Income Model
Purchase Price:
$121,900
ADR:
$70
Occupancy:
80%
Annual Net Income:
$12,264
ROI:
10.1%
Payback Period:
9.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,703 | $20,440 |
Management fee (20%) | -$341 | -$4,088 |
Other expenses (20%) | -$341 | -$4,088 |
Net Income (Before Tax) | $1,022 | $12,264 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $121,900 | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Property Value Growth | + $18,100 | + $22,300 | + $26,626 | + $31,082 | + $35,671 |
| Cumulative Rental Income | $0 | + $12,264 | + $24,528 | + $36,792 | + $49,056 |
| Resale tax (10%) | - $14,000 | - $14,420 | - $14,853 | - $15,298 | - $15,757 |
| Resale advertising (5%) | - $7,000 | - $7,210 | - $7,426 | - $7,649 | - $7,879 |
| Total Net Profit | - $2,900 | $12,934 | $28,875 | $44,927 | $61,092 |
| ROI | - 2.4% | 10.6% | 23.7% | 36.9% | 50.1% |
Value GrowthRentCostsProfit