Villa, 1 bedroom, 42 m²
ElForest villasElForest DUnit D11
Layout1 bedroom villa
Bedrooms1
Bathrooms1
Living Area42 m²
Plot Area150 m²
Price per m²$ 2,143
Ceiling Height3 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 90,000
Down Payment from $ 31,500 (35%)
Rental Income Model
Purchase Price:
$90,000
ADR:
$65
Occupancy:
59%
Annual Net Income:
$9,518
ROI:
10.6%
Payback Period:
9.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,166 | $13,998 |
Management fee (18%) | -$210 | -$2,520 |
Other expenses (14%) | -$163 | -$1,960 |
Net Income (Before Tax) | $793 | $9,518 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $90,000 | $120,000 | $126,000 | $132,300 | $138,915 | $145,861 |
| Property Value Growth | + $30,000 | + $36,000 | + $42,300 | + $48,915 | + $55,861 |
| Cumulative Rental Income | $0 | + $9,518 | + $19,037 | + $28,555 | + $38,074 |
| Resale tax (10%) | - $12,000 | - $12,600 | - $13,230 | - $13,892 | - $14,586 |
| Resale advertising (5%) | - $6,000 | - $6,300 | - $6,615 | - $6,946 | - $7,293 |
| Total Net Profit | $12,000 | $26,618 | $41,492 | $56,633 | $72,056 |
| ROI | 13.3% | 29.6% | 46.1% | 62.9% | 80.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 21, 2026 | 35% | $31,500 |
During Construction | |||
| 2Payment 2 | Jan 21, 2027 | 16.25% | $16,088 |
| 3Payment 3 | Apr 21, 2027 | 16.25% | $16,088 |
| 4Payment 4 | Jul 21, 2027 | 16.25% | $16,088 |
| 5Payment 5 | Oct 21, 2027 | 16.25% | $16,088 |