Villa, 2 bedrooms, 142 m²
ElForest villasElForest AUnit A4
Layout2 bedroom villa with rooftop
Bedrooms2
Bathrooms2
Living Area142 m²
Plot Area250 m²
Price per m²$ 1,972
Ceiling Height3 m
HandoverJuly 2025
FinishTurnkey
OwnershipLeasehold until 2053
$ 280,000
Down Payment from $ 98,000 (35%)
Rental Income Model
Purchase Price:
$280,000
ADR:
$140
Occupancy:
61%
Annual Net Income:
$21,196
ROI:
7.6%
Payback Period:
13.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,598 | $31,171 |
Management fee (18%) | -$468 | -$5,611 |
Other expenses (14%) | -$364 | -$4,364 |
Net Income (Before Tax) | $1,766 | $21,196 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $280,000 | $280,000 | $294,000 | $308,700 | $324,135 | $340,342 |
| Property Value Growth | $0 | + $14,000 | + $28,700 | + $44,135 | + $60,342 |
| Cumulative Rental Income | $0 | + $21,196 | + $42,393 | + $63,589 | + $84,785 |
| Resale tax (10%) | - $28,000 | - $29,400 | - $30,870 | - $32,414 | - $34,034 |
| Resale advertising (5%) | - $14,000 | - $14,700 | - $15,435 | - $16,207 | - $17,017 |
| Total Net Profit | - $42,000 | - $8,904 | $24,788 | $59,104 | $94,076 |
| ROI | - 15.0% | - 3.2% | 8.9% | 21.1% | 33.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 21, 2026 | 35% | $98,000 |
After Key Handover | |||
| 2Payment 2 | Jan 21, 2027 | 16.25% | $50,050 |
| 3Payment 3 | Apr 21, 2027 | 16.25% | $50,050 |
| 4Payment 4 | Jul 21, 2027 | 16.25% | $50,050 |
| 5Payment 5 | Oct 21, 2027 | 16.25% | $50,050 |