5 Bedrooms, 299 m²
Umalas Reserve • 1 • Unit Villa 2
LayoutVilla 5 bedroom
Bedrooms5
Bathrooms4
Living Area299 m²
Plot Area375 m²
Price per m²$ 1,913
Ceiling Height3 m
HandoverFeb 2027
FinishTurnkey
OwnershipLeasehold
$ 572,000
Down Payment from $ 0 (0%)
Rental Income Model
Purchase Price:
$572,000
ADR:
$406
Occupancy:
80%
Annual Net Income:
$79,430
ROI:
13.9%
Payback Period:
7.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,879 | $118,552 |
Management fee (15%) | -$1,482 | -$17,783 |
Other expenses (8%) | -$790 | -$9,484 |
Tax (10%) | -$988 | -$11,855 |
Net Income (Before Tax) | $6,619 | $79,430 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $686,400 | $720,720 | $756,756 | $794,594 | $834,323 |
| Resale tax (10%) | - $68,640 | - $72,072 | - $75,676 | - $79,459 | - $83,432 |
| Resale advertising (5%) | - $34,320 | - $36,036 | - $37,838 | - $39,730 | - $41,716 |
| Cumulative Net Rental Income | $0 | $79,430 | $158,860 | $238,290 | $317,719 |
| Total Net Profit | $11,440 | $120,042 | $230,102 | $341,694 | $454,894 |
| ROI | 2.0% | 21.0% | 40.2% | 59.7% | 79.5% |