Villa, 3 bedrooms, 210 m²
MOONOMOONO VillasUnit 11L
Layout3 Bedroom Villa L — First Line
Bedrooms3
Bathrooms3
Living Area210 m²
Plot Area350 m²
Price per m²$ 1,810
Ceiling Height4.1 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold
$ 380,000
Rental Income Model
Purchase Price:
$380,000
ADR:
$221
Occupancy:
78%
Annual Net Income:
$27,672
ROI:
7.3%
Payback Period:
13.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,243 | $62,919 |
Management, commissions and taxes (35.93%) | -$1,884 | -$22,607 |
Utilities and staff (14.4%) | -$755 | -$9,060 |
Other operating expenses (5.69%) | -$298 | -$3,580 |
Net Income (Before Tax) | $2,306 | $27,672 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $380,000 | $380,000 | $380,000 | $380,000 | $380,000 |
| Cumulative Net Rental Income | $0 | $27,672 | $55,343 | $83,015 | $110,687 |
| Total Net Profit | $0 | $27,672 | $55,343 | $83,015 | $110,687 |
| ROI | 0.0% | 7.3% | 14.6% | 21.8% | 29.1% |