Villa, 3 bedrooms, 162 m²
ElForest villasElForest BUnit B5
Layout3 bedroom rooftop villa
Bedrooms3
Bathrooms4
Living Area162 m²
Plot Area250 m²
Price per m²$ 1,790
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 290,000
Down Payment from $ 101,500 (35%)
Rental Income Model
Purchase Price:
$290,000
ADR:
$200
Occupancy:
59%
Annual Net Income:
$29,288
ROI:
10.1%
Payback Period:
9.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,589 | $43,070 |
Management fee (18%) | -$646 | -$7,753 |
Other expenses (14%) | -$502 | -$6,030 |
Net Income (Before Tax) | $2,441 | $29,288 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $290,000 | $350,000 | $367,500 | $385,875 | $405,169 | $425,427 |
| Property Value Growth | + $60,000 | + $77,500 | + $95,875 | + $115,169 | + $135,427 |
| Cumulative Rental Income | $0 | + $29,288 | + $58,575 | + $87,863 | + $117,150 |
| Resale tax (10%) | - $35,000 | - $36,750 | - $38,588 | - $40,517 | - $42,543 |
| Resale advertising (5%) | - $17,500 | - $18,375 | - $19,294 | - $20,258 | - $21,271 |
| Total Net Profit | $7,500 | $51,663 | $96,569 | $142,256 | $188,764 |
| ROI | 2.6% | 17.8% | 33.3% | 49.1% | 65.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 21, 2026 | 35% | $101,500 |
During Construction | |||
| 2Payment 2 | Jan 21, 2027 | 16.25% | $51,838 |
After Key Handover | |||
| 3Payment 3 | Apr 21, 2027 | 16.25% | $51,838 |
| 4Payment 4 | Jul 21, 2027 | 16.25% | $51,838 |
| 5Payment 5 | Oct 21, 2027 | 16.25% | $51,838 |