Villa, 3 bedrooms, 222 m²
ElForest villasElForest BUnit B5
Layout3 bedroom rooftop villa
Bedrooms3
Bathrooms4
Living Area162 m²
Total Area222 m²
Plot Area250 m²
Price per m²$ 1,306
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
$ 290,000
Down Payment from $ 101,500 (35%)
Rental Income Model
Purchase Price:
$290,000
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 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $350,000 | $367,500 | $385,875 | $405,169 | $425,427 |
| Resale tax (3%) | - $10,500 | - $11,025 | - $11,576 | - $12,155 | - $12,763 |
| Resale advertising (7%) | - $24,500 | - $25,725 | - $27,011 | - $28,362 | - $29,780 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $25,000 | $40,750 | $57,288 | $74,652 | $92,884 |
| ROI | 8.6% | 14.1% | 19.8% | 25.7% | 32.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 6, 2026 | 35% | $101,500 |
During Construction | |||
| 2Payment 2 | Dec 6, 2026 | 15% | $45,675 |
After Key Handover | |||
| 3Payment 3 | Mar 6, 2027 | 15% | $45,675 |
| 4Payment 4 | Jun 6, 2027 | 15% | $45,675 |
| 5Payment 5 | Sep 6, 2027 | 15% | $45,675 |
Incentives | |||
| Discount | -5% | $14,500 | |