Villa, 2 bedrooms, 202 m²
ElForest villasElForest AUnit A4
Layout2 bedroom villa with rooftop
Bedrooms2
Bathrooms2
Living Area142 m²
Total Area202 m²
Plot Area250 m²
Price per m²$ 1,386
Ceiling Height3 m
HandoverJuly 2025
FinishTurnkey
$ 280,000
Down Payment from $ 98,000 (35%)
Rental Income Model
Purchase Price:
$280,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (18%) | -$0 | -$0 |
Other expenses (14%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|
| Projected Sale Price | $280,000 | $294,000 | $308,700 | $324,135 | $340,342 |
| Resale tax (3%) | - $8,400 | - $8,820 | - $9,261 | - $9,724 | - $10,210 |
| Resale advertising (7%) | - $19,600 | - $20,580 | - $21,609 | - $22,689 | - $23,824 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$28,000 | -$15,400 | -$2,170 | $11,722 | $26,308 |
| ROI | -10.0% | -5.5% | -0.8% | 4.2% | 9.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 6, 2026 | 35% | $98,000 |
After Key Handover | |||
| 2Payment 2 | Dec 6, 2026 | 15% | $44,100 |
| 3Payment 3 | Mar 6, 2027 | 15% | $44,100 |
| 4Payment 4 | Jun 6, 2027 | 15% | $44,100 |
| 5Payment 5 | Sep 6, 2027 | 15% | $44,100 |
Incentives | |||
| Discount | -5% | $14,000 | |