Sold
Villa, 3 bedrooms, 187 m²
ElForest UbudElF UbudUnit V1
Layout3 bedroom rooftop villa
Bedrooms3
Bathrooms3
Living Area187 m²
Plot Area380 m²
Price per m²$ 1,711
Ceiling Height3 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold until 2057
$ 320,000
Down Payment from $ 112,000 (35%)
Rental Income Model
Purchase Price:
$320,000
ADR:
$280
Occupancy:
63%
Annual Net Income:
$33,640
ROI:
10.5%
Payback Period:
9.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,391 | $64,693 |
Management fee (18%) | -$970 | -$11,645 |
Other expenses (30%) | -$1,617 | -$19,408 |
Net Income (Before Tax) | $2,803 | $33,640 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $320,000 | $380,000 | $399,000 | $418,950 | $439,898 | $461,892 |
| Property Value Growth | + $60,000 | + $79,000 | + $98,950 | + $119,898 | + $141,892 |
| Cumulative Rental Income | $0 | + $33,640 | + $67,280 | + $100,920 | + $134,561 |
| Resale tax (10%) | - $38,000 | - $39,900 | - $41,895 | - $43,990 | - $46,189 |
| Resale advertising (7%) | - $26,600 | - $27,930 | - $29,327 | - $30,793 | - $32,332 |
| Total Net Profit | - $4,600 | $44,810 | $95,009 | $146,035 | $197,931 |
| ROI | - 1.4% | 14.0% | 29.7% | 45.6% | 61.9% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 35% | $112,000 |
During Construction | |||
| 2Payment 2 | Dec 20, 2026 | 10% | $32,000 |
| 3Payment 3 | Feb 20, 2027 | 10% | $32,000 |
| 4Payment 4 | Apr 20, 2027 | 10% | $32,000 |
| 5Payment 5 | Jun 20, 2027 | 10% | $32,000 |
| 6Payment 6 | Aug 20, 2027 | 10% | $32,000 |
| 7Payment 7 | Oct 20, 2027 | 10% | $32,000 |
Incentives | |||
| Discount | -5% | $16,000 | |