Villa, 2 bedrooms, 170 m²
MOONOMOONO VillasUnit 8
Layout2 Bedroom Villa M (3BR option)
Bedrooms2
Bathrooms2
Living Area170 m²
Plot Area350 m²
Price per m²$ 1,529
Ceiling Height3.2 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold
$ 260,000
Rental Income Model
Purchase Price:
$260,000
ADR:
$179
Occupancy:
78%
Annual Net Income:
$21,633
ROI:
8.3%
Payback Period:
12 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,247 | $50,961 |
Management, commissions and taxes (35.93%) | -$1,526 | -$18,310 |
Utilities and staff (15.92%) | -$676 | -$8,113 |
Other operating expenses (5.7%) | -$242 | -$2,905 |
Net Income (Before Tax) | $1,803 | $21,633 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $260,000 | $260,000 | $260,000 | $260,000 | $260,000 |
| Cumulative Net Rental Income | $0 | $21,633 | $43,266 | $64,899 | $86,532 |
| Total Net Profit | $0 | $21,633 | $43,266 | $64,899 | $86,532 |
| ROI | 0.0% | 8.3% | 16.6% | 25.0% | 33.3% |