Estimate the financial performance of your investment.
Purchase Price
USD 450,000
Unit Size
1550 sq ft
Bedrooms
2
Bathrooms
2
High Season Rate
USD 0
Low Season Rate
USD 0
Solar Powered AC
Energy-efficient cooling
Smart Lock & Security
24/7 surveillance & access
Fully Insulated Design
Advanced lighting & power
Gross Annual Income
USD 105,400.00
Total Annual Expenses
-USD 44,840.00
Net Operating Income (NOI)
USD 60,560.00
Cap Rate (ROI)
13.5%
Investment Payback Period
~ 7.4 years
Gross Income Breakdown
Annual Expenses Breakdown
Expense Distribution
Projected Annual Growth