Print
version
version
197 818 €
197 818 €
| Sale price | 197 818 € |
| Price per square meter | 1 259.93 € |
| House Area | 157 m² |
| Site plot | 1.75 ares |
| Number of storeys | 2 |
| Total number of rooms | 3 |
| Number of bedrooms | 2 |
| Number of bathrooms | 2 |
| Construction phase | Off-plan |
| The property can be rented out | |
| Estimated price per month | 3 440 € |
| Estimated price per week | 1 204 € |
| Estimated price per day | 215 € |
| Business expenses | |
|---|---|
| Not included in the price | |
| Notary Services | 1 % |
Villa complex in Changgu district (Padonan). Completion of construction is in April.
The complex consists of 8 villas, and now there are only two left for sale — the rest have already been purchased.
Specifications:
The area of the 2-room villa: 157 m2 , courtyard area with 89.5 m2 swimming pool
Land area: 1.75 acres
Cost of a 2-bedroom villa: $230,000 (~17,973,000₽)
Investment attractiveness:
2 bedroom villa
Daily rent:
Rate: 250 $/day
Occupancy rate: 70%
Income: $63,875/year
Minus 20% expenses - net: $51,100
Annual profitability:
51 100 / 230 000 = ~22.2% per annum
Monthly rent:
Rate: $4,000/month
Year: $48,000
considering 20% of expenses - $ 38,400
ROI: 38 400 / 230 000 = ~16,7% per annum
