Apartment, 1 bedroom, 57 m²
RADISSON RESORT MALDIVESHotelUnit 122
LayoutSuit 1st left
Bedrooms1
Bathrooms1
Living Area43 m²
Total Area57 m²
Price per m²$ 7,368
Ceiling Height2.7 m
HandoverJanuary 2029
FinishTurnkey
OwnershipLeasehold
$ 420,000
Rental Income Model
Purchase Price:
$420,000
ADR:
$437
Occupancy:
70%
Annual Net Income:
$43,098
ROI:
10.3%
Payback Period:
9.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,304 | $111,654 |
GST aggregator fees (17%) | -$1,582 | -$18,981 |
Management fee (17%) | -$1,582 | -$18,981 |
Operating expenses (20%) | -$1,861 | -$22,331 |
Advertising (5.8%) | -$540 | -$6,476 |
Depreciation and repairs (0.8%) | -$74 | -$893 |
Unforeseen expenses (0.8%) | -$74 | -$893 |
Net Income (Before Tax) | $3,592 | $43,098 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | 2033 | |
|---|---|---|---|---|---|
| Projected Sale Price | $480,000 | $489,600 | $499,392 | $509,380 | $519,567 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $43,098 | $86,197 | $129,295 | $172,393 |
| Total Net Profit | $60,000 | $112,698 | $165,589 | $218,675 | $271,960 |
| ROI | 14.3% | 26.8% | 39.4% | 52.1% | 64.8% |