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

Apartment, 1 bedroom, 27 m²

RADISSON RESORT MALDIVESHotelUnit 415
Layout
Standard 4th
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 10,093
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 272,500

Rental Income Model

Purchase Price:

$272,500

ADR:

$300

Occupancy:

70%

Annual Net Income:

$29,587

ROI:

10.9%

Payback Period:

9.2 years

MonthlyYearly

Gross Rental Income

$6,388$76,650

GST aggregator fees (17%)

-$1,086-$13,031

Management fee (17%)

-$1,086-$13,031

Operating expenses (20%)

-$1,278-$15,330

Advertising (5.8%)

-$370-$4,446

Depreciation and repairs (0.8%)

-$51-$613

Unforeseen expenses (0.8%)

-$51-$613

Net Income (Before Tax)

Up icon$2,466
Up icon$29,587

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$272,500$277,950$283,509$289,179$294,963
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$29,587$59,174$88,761$118,348
Total Net Profit
Up icon$0
Up icon$35,037
Up icon$70,183
Up icon$105,440
Up icon$140,810
ROI
Up icon0.0%
Up icon12.9%
Up icon25.8%
Up icon38.7%
Up icon51.7%