SquareSell
RADISSON RESORT MALDIVES Standard 2nd floor 1 plan
RADISSON RESORT MALDIVES Standard 2nd gallery image 1
RADISSON RESORT MALDIVES Standard 2nd gallery image 2
RADISSON RESORT MALDIVES Standard 2nd gallery image 3
RADISSON RESORT MALDIVES Standard 2nd gallery image 4
RADISSON RESORT MALDIVES Standard 2nd gallery image 5
RADISSON RESORT MALDIVES Standard 2nd gallery image 6
RADISSON RESORT MALDIVES Standard 2nd gallery image 7
RADISSON RESORT MALDIVES Standard 2nd gallery image 8
Sold

Apartment, 1 bedroom, 27 m²

RADISSON RESORT MALDIVESHotelUnit 206
Layout
Standard 2nd
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 9,278
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 250,500

Rental Income Model

Purchase Price:

$250,500

ADR:

$265

Occupancy:

70%

Annual Net Income:

$26,135

ROI:

10.4%

Payback Period:

9.6 years

MonthlyYearly

Gross Rental Income

$5,642$67,708

GST aggregator fees (17%)

-$959-$11,510

Management fee (17%)

-$959-$11,510

Operating expenses (20%)

-$1,128-$13,542

Advertising (5.8%)

-$327-$3,927

Depreciation and repairs (0.8%)

-$45-$542

Unforeseen expenses (0.8%)

-$45-$542

Net Income (Before Tax)

Up icon$2,178
Up icon$26,135

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$300,000$306,000$312,120$318,362$324,730
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$26,135$52,270$78,405$104,540
Total Net Profit
Up icon$49,500
Up icon$81,635
Up icon$113,890
Up icon$146,268
Up icon$178,770
ROI
Up icon19.8%
Up icon32.6%
Up icon45.5%
Up icon58.4%
Up icon71.4%