Opportunities
Match target markets to your budget, financing, and goals using country-level yield, growth, and cost ranges.
| Income | Expenses | Net yield | After tax | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Opportunity | Total budget | PG | PY | Gross (PG+PY) | PM | Maint. | Insurance | TDS | Total | % | Tax | CoC % | Repay. (y) |
| Australia(AUD) | A$300,000 | A$19,500 | A$15,000 | A$34,500 | A$0 | A$19,500 | A$0 | A$529 | A$20,029 | 4.8% | A$3,525 | 2.7% | 18.4 |
| United Arab Emirates(AED) | A$300,000 | A$16,500 | A$21,000 | A$37,500 | A$0 | A$21,000 | A$0 | A$0 | A$21,000 | 5.5% | A$0 | 5.5% | 9.1 |
| Indonesia(IDR) | A$300,000 | A$13,500 | A$34,500 | A$48,000 | A$0 | A$27,000 | A$0 | A$776 | A$27,776 | 6.7% | A$3,150 | 5.8% | 8.6 |
Disclaimer
- Illustrative model only: ranges use midpoints from market data.
- TDS is a proxy on projected yield.
- Tax applies to a simplified rental and capital base.
- Residency and citizenship are captured for context and do not change the maths in this version.
- All monetary columns use your preferred display currency: AUD.
- Not financial advice.