Sold
Villa, 2 bedrooms, 116 m²
ElForest villasElForest BUnit B8
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Plot Area150 m²
Price per m²$ 2,069
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 240,000
Down Payment from $ 84,000 (35%)
Rental Income Model
Purchase Price:
$240,000
ADR:
$110
Occupancy:
61%
Annual Net Income:
$16,654
ROI:
6.9%
Payback Period:
14.4 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 $240,000 | $240,000 | $252,000 | $264,600 | $277,830 | $291,722 |
| Property Value Growth | $0 | + $12,000 | + $24,600 | + $37,830 | + $51,722 |
| Cumulative Rental Income | $0 | + $16,654 | + $33,308 | + $49,963 | + $66,617 |
| Resale tax (10%) | - $24,000 | - $25,200 | - $26,460 | - $27,783 | - $29,172 |
| Resale advertising (5%) | - $12,000 | - $12,600 | - $13,230 | - $13,892 | - $14,586 |
| Total Net Profit | - $36,000 | - $9,146 | $18,218 | $46,118 | $74,580 |
| ROI | - 15.0% | - 3.8% | 7.6% | 19.2% | 31.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 35% | $84,000 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 16.25% | $42,900 |
After Key Handover | |||
| 3Payment 3 | Apr 23, 2027 | 16.25% | $42,900 |
| 4Payment 4 | Jul 23, 2027 | 16.25% | $42,900 |
| 5Payment 5 | Oct 23, 2027 | 16.25% | $42,900 |