Villa, 1 bedroom, 65 m²
MOONOMOONO VillasUnit 19
Layout1 Bedroom Villa S
Bedrooms1
Bathrooms1
Living Area65 m²
Plot Area100 m²
Price per m²$ 2,308
Ceiling Height6.5 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold
$ 150,000
Rental Income Model
Purchase Price:
$150,000
ADR:
$119
Occupancy:
78%
Annual Net Income:
$13,477
ROI:
9%
Payback Period:
11.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,823 | $33,879 |
Management, commissions and taxes (35.93%) | -$1,014 | -$12,173 |
Utilities and staff (18.39%) | -$519 | -$6,230 |
Other operating expenses (5.9%) | -$167 | -$1,999 |
Net Income (Before Tax) | $1,123 | $13,477 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 |
| Cumulative Net Rental Income | $0 | $13,477 | $26,954 | $40,432 | $53,909 |
| Total Net Profit | $0 | $13,477 | $26,954 | $40,432 | $53,909 |
| ROI | 0.0% | 9.0% | 18.0% | 27.0% | 35.9% |