Sold
Villa, 2 bedrooms, 116 m²
ElForest villasElForest AUnit A1
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Plot Area150 m²
Price per m²$ 1,810
Ceiling Height3 m
HandoverJuly 2025
FinishTurnkey
OwnershipLeasehold
$ 210,000
Down Payment from $ 73,500 (35%)
Rental Income Model
Purchase Price:
$210,000
ADR:
$110
Occupancy:
61%
Annual Net Income:
$16,654
ROI:
7.9%
Payback Period:
12.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,041 | $24,492 |
Management fee (18%) | -$367 | -$4,408 |
Other expenses (14%) | -$286 | -$3,429 |
Net Income (Before Tax) | $1,388 | $16,654 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|
| Projected Sale Price | $230,000 | $241,500 | $253,575 | $266,254 | $279,566 |
| Resale tax (10%) | - $23,000 | - $24,150 | - $25,358 | - $26,625 | - $27,957 |
| Resale advertising (7%) | - $16,100 | - $16,905 | - $17,750 | - $18,638 | - $19,570 |
| Cumulative Net Rental Income | $0 | $16,654 | $33,308 | $49,963 | $66,617 |
| Total Net Profit | -$19,100 | $7,099 | $33,776 | $60,953 | $88,657 |
| ROI | -9.1% | 3.4% | 16.1% | 29.0% | 42.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 35% | $73,500 |
After Key Handover | |||
| 2Payment 2 | Dec 7, 2026 | 15% | $33,075 |
| 3Payment 3 | Mar 7, 2027 | 15% | $33,075 |
| 4Payment 4 | Jun 7, 2027 | 15% | $33,075 |
| 5Payment 5 | Sep 7, 2027 | 15% | $33,075 |
Incentives | |||
| Discount | -5% | $10,500 | |