SquareSell
RADISSON RESORT MALDIVES Suit 2 th left floor 1 plan
RADISSON RESORT MALDIVES Suit 2 th left gallery image 1
RADISSON RESORT MALDIVES Suit 2 th left gallery image 2
RADISSON RESORT MALDIVES Suit 2 th left gallery image 3
RADISSON RESORT MALDIVES Suit 2 th left gallery image 4
RADISSON RESORT MALDIVES Suit 2 th left gallery image 5
RADISSON RESORT MALDIVES Suit 2 th left gallery image 6
RADISSON RESORT MALDIVES Suit 2 th left gallery image 7
RADISSON RESORT MALDIVES Suit 2 th left gallery image 8
RADISSON RESORT MALDIVES Suit 2 th left gallery image 9
RADISSON RESORT MALDIVES Suit 2 th left gallery image 10

Apartment, 1 bedroom, 59 m²

RADISSON RESORT MALDIVESHotelUnit 221
Layout
Suit 2 th left
Bedrooms
1
Bathrooms
1
Living Area
45 m²
Total Area
59 m²
Price per m²
$ 6,542
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 386,000

Rental Income Model

Purchase Price:

$386,000

ADR:

$410

Occupancy:

70%

Annual Net Income:

$40,435

ROI:

10.5%

Payback Period:

9.5 years

MonthlyYearly

Gross Rental Income

$8,730$104,755

GST aggregator fees (17%)

-$1,484-$17,808

Management fee (17%)

-$1,484-$17,808

Operating expenses (20%)

-$1,746-$20,951

Advertising (5.8%)

-$506-$6,076

Depreciation and repairs (0.8%)

-$70-$838

Unforeseen expenses (0.8%)

-$70-$838

Net Income (Before Tax)

Up icon$3,370
Up icon$40,435

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$440,000$448,800$457,776$466,932$476,270
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$40,435$80,871$121,306$161,742
Total Net Profit
Up icon$54,000
Up icon$103,235
Up icon$152,647
Up icon$202,238
Up icon$252,012
ROI
Up icon14.0%
Up icon26.7%
Up icon39.5%
Up icon52.4%
Up icon65.3%