Villa, 2 bedrooms, 116 m²
ElForest villasElForest BUnit B7
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Plot Area150 m²
Price per m²$ 1,638
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 190,000
Down Payment from $ 66,500 (35%)
Rental Income Model
Purchase Price:
$190,000
ADR:
$110
Occupancy:
61%
Annual Net Income:
$16,654
ROI:
8.8%
Payback Period:
11.4 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 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $190,000 | $230,000 | $241,500 | $253,575 | $266,254 | $279,566 |
| Property Value Growth | + $40,000 | + $51,500 | + $63,575 | + $76,254 | + $89,566 |
| Cumulative Rental Income | $0 | + $16,654 | + $33,308 | + $49,963 | + $66,617 |
| Resale tax (10%) | - $23,000 | - $24,150 | - $25,358 | - $26,625 | - $27,957 |
| Resale advertising (5%) | - $11,500 | - $12,075 | - $12,679 | - $13,313 | - $13,978 |
| Total Net Profit | $5,500 | $31,929 | $58,847 | $86,278 | $114,248 |
| ROI | 2.9% | 16.8% | 31.0% | 45.4% | 60.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 35% | $66,500 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 16.25% | $33,963 |
After Key Handover | |||
| 3Payment 3 | Apr 23, 2027 | 16.25% | $33,963 |
| 4Payment 4 | Jul 23, 2027 | 16.25% | $33,963 |
| 5Payment 5 | Oct 23, 2027 | 16.25% | $33,963 |