10%
5y Expected Return
3%
Ann Ast Value Appreciation
$15,000
Monthly Rent Income
Monthly
Income Frequency
5.14%
Ann Expected Rent Income
Bedrooms
3
Bathrooms
3
Area
3,200 sq ft
Built
2019
Last Renovated
2020
Lot Size
0.5 acres
Parking
2-car private garage
Other Amenities
Concierge service, fitness center, rooftop pool and lounge
Description
This breathtaking penthouse boasts panoramic views of the city and features top-of-the-line finishes and amenities throughout. The open floor plan includes a gourmet kitchen, spacious living and dining areas, and a large balcony perfect for entertaining. The master suite includes a spa-like bathroom and walk-in closet.
Underlying Asset Price
$3,500,000
Transaction Costs
$337,500
Title Search & Insurance (0.5% - 1%)
$31,500
Recording Fees (0.2% - 0.5%)
$10,500
Legal Fees (0.5% - 1%)
$28,000
Taxes (1%)
$35,000
Broker Fee (3%)
$105,000
Renovation Costs (2%)
$75,000
AssetCut fee (1.5%)
$52,500
Total Acquisition Cost
$3,837,500
Total Number of NFTs
1,000
Mint Price Per NFT
$3,500 USD
Gross Yield
4.5%
Gross Rent Per Year
$180,000
Service Charges (10%)
$18,000
Property Management (15%)
$27,000
Property Insurance
$2,700
Maintenance Charges (10%)
$18,000
Net Dividend Yield
4.8%
Annual Rental income
$114,300
Note: These figures are just examples and are not meant to be accurate or realistic predictions. They are provided for illustration purposes only. The actual performance of the property may vary significantly from these estimates.
3,500 USD * floor price
2.28 ETH
3,500 USDC3,500,000 USD
Listed Price
How much can you earn with this Property?*
USD
%
Total Average Annualized Return
10.18%
Total Rental Income
6.48%
Expected Capital Appreciation
6.48%
Total Return
USD
Total Expected Value After Years
USD
This calculator is for illustrative purposes only. Buying a real-estate NFT carries risk and you may not receive the anticipated returns.
More Info about the property
Property Developer
Luxe Developments
Luxe Developments is a well-known luxury real estate developer in Los Angeles known for their high-end properties and attention to detail.
Property Manager
Elite Property Management
Elite Property Management is a full-service property management company with a reputation for providing top-notch service to their clients.
Please note that these are just examples and the actual developer and property manager for the property may be different. It is important to research the developer and property manager before investing in a real estate property to ensure that they have a good reputation and track record.
Status
| Item | Current Price | Last Sale | Owner | Time Listed | |
|---|---|---|---|---|---|
| LA Villa #126 | 4.376 ETH | 1.83 ETH | CryptoEstate | 1 hour ago | |
| LA Villa #511 | 5.355 ETH | 1.34 ETH | GFRG63D | 1 hour 15 mins ago | |
| LA Villa #352 | 5.424 ETH | 1.59 ETH | AKOSJY | 1 hour 25 mins ago | |
| LA Villa #136 | 4.217 ETH | 2.16 ETH | bonzil | 2 days 3 hours ago | |
| LA Villa #120 | 3.953 ETH | 2.52 ETH | 4F5G3O | 1 day 7 hours ago | |
| LA Villa #303 | 2.485 ETH | 1.94 ETH | 0xFenzy | 2 days ago | |
| LA Villa #186 | 5.621 ETH | 2.30 ETH | AevaAgency | ||
| LA Villa #153 | 4.336 ETH | 2.98 ETH | CLUBLIFE | ||
| LA Villa #508 | 2.470 ETH | 2.95 ETH | PropertyMaster | ||
| LA Villa #369 | 4.671 ETH | 2.80 ETH | cryptohouse |