SquareSell
RADISSON RESORT MALDIVES Standard 3rd floor 1 plan
RADISSON RESORT MALDIVES Standard 3rd gallery image 1
RADISSON RESORT MALDIVES Standard 3rd gallery image 2
RADISSON RESORT MALDIVES Standard 3rd gallery image 3
RADISSON RESORT MALDIVES Standard 3rd gallery image 4
RADISSON RESORT MALDIVES Standard 3rd gallery image 5
RADISSON RESORT MALDIVES Standard 3rd gallery image 6
RADISSON RESORT MALDIVES Standard 3rd gallery image 7
RADISSON RESORT MALDIVES Standard 3rd gallery image 8
RADISSON RESORT MALDIVES Standard 3rd gallery image 9
Sold

Apartment, 1 bedroom, 27 m²

RADISSON RESORT MALDIVESHotelUnit 314
Layout
Standard 3rd
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 9,667
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 261,000

Rental Income Model

Purchase Price:

$261,000

ADR:

$282

Occupancy:

70%

Annual Net Income:

$27,812

ROI:

10.7%

Payback Period:

9.4 years

MonthlyYearly

Gross Rental Income

$6,004$72,051

GST aggregator fees (17%)

-$1,021-$12,249

Management fee (17%)

-$1,021-$12,249

Operating expenses (20%)

-$1,201-$14,410

Advertising (5.8%)

-$348-$4,179

Depreciation and repairs (0.8%)

-$48-$576

Unforeseen expenses (0.8%)

-$48-$576

Net Income (Before Tax)

Up icon$2,318
Up icon$27,812

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$27,812$55,623$83,435$111,247
Total Net Profit
Up icon$39,000
Up icon$72,812
Up icon$106,743
Up icon$140,797
Up icon$174,976
ROI
Up icon14.9%
Up icon27.9%
Up icon40.9%
Up icon53.9%
Up icon67.0%