AWWA Boutique Hotel Deluxe Pool Access gallery image 1

AWWA Boutique Hotel Deluxe Pool Access gallery image 2

AWWA Boutique Hotel Deluxe Pool Access gallery image 3

AWWA Boutique Hotel Deluxe Pool Access gallery image 4

Sold

Apartment, 1 bedroom, 33 m²

Name: 1-bedroom Apartment Deluxe Pool Access B16 — AWWA Boutique Hotel
Brand: AWWA Boutique Hotel
SKU: apartment-deluxe-pool-access-b16
Price: 121000 USD
Availability: OutOfStock

AWWA Boutique HotelAWWA Main BuildingUnit B16

Layout

Deluxe Pool Access

Bedrooms

Bathrooms

Living Area

33 m²

Price per m²

$ 3,667

Handover

—

Finish

Turnkey

Ownership

Leasehold

$ 121,000

Rental Income Model

Purchase Price:

$121,000

ADR:

$0

Occupancy:

0%

Annual Net Income:

$0

ROI:

0%

Payback Period:

0 years

	Monthly	Yearly
Gross Rental Income	$0	$0
Salary (11.19060336%)	-$0	-$0
Sales and marketing (11.40923754%)	-$0	-$0
Utilities (5.887849617%)	-$0	-$0
Materials and current maintenance (6.104633856%)	-$0	-$0
Other operating expenses (3.760928442%)	-$0	-$0
Reserve fund (1.849402416%)	-$0	-$0
Management fee (11.95946895%)	-$0	-$0
Investor profit distribution expenses (2.391893791%)	-$0	-$0
Net Income (Before Tax)	$0	$0

Resale Projection

	Handover 2026	2027	2028	2029
Projected Sale PricePurchase Price $121,000	$121,000	$121,000	$121,000	$121,000	$121,000
Property Value Growth	$0	$0	$0	$0	$0
Cumulative Rental Income	$0	$0	$0	$0	$0
Total Net Profit	$0	$0	$0	$0	$0
ROI	0.0%	0.0%	0.0%	0.0%	0.0%

Value GrowthRentCostsProfit