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

Apartment, 1 bedroom, 52 m²

RADISSON RESORT MALDIVESHotelUnit 301B
Layout
Suit 3 right
Bedrooms
1
Bathrooms
1
Living Area
38 m²
Total Area
52 m²
Price per m²
$ 7,644
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 397,500

Rental Income Model

Purchase Price:

$397,500

ADR:

$429

Occupancy:

70%

Annual Net Income:

$42,309

ROI:

10.6%

Payback Period:

9.4 years

MonthlyYearly

Gross Rental Income

$9,134$109,610

GST aggregator fees (17%)

-$1,553-$18,634

Management fee (17%)

-$1,553-$18,634

Operating expenses (20%)

-$1,827-$21,922

Advertising (5.8%)

-$530-$6,357

Depreciation and repairs (0.8%)

-$73-$877

Unforeseen expenses (0.8%)

-$73-$877

Net Income (Before Tax)

Up icon$3,526
Up icon$42,309

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$450,000$459,000$468,180$477,544$487,094
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$42,309$84,619$126,928$169,237
Total Net Profit
Up icon$52,500
Up icon$103,809
Up icon$155,299
Up icon$206,971
Up icon$258,832
ROI
Up icon13.2%
Up icon26.1%
Up icon39.1%
Up icon52.1%
Up icon65.1%