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

Apartment, 1 bedroom, 50 m²

RADISSON RESORT MALDIVESHotelUnit 401B
Layout
Suit 4th right
Bedrooms
1
Bathrooms
1
Living Area
36 m²
Total Area
50 m²
Price per m²
$ 8,180
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 409,000

Rental Income Model

Purchase Price:

$409,000

ADR:

$450

Occupancy:

70%

Annual Net Income:

$44,380

ROI:

10.9%

Payback Period:

9.2 years

MonthlyYearly

Gross Rental Income

$9,581$114,975

GST aggregator fees (17%)

-$1,629-$19,546

Management fee (17%)

-$1,629-$19,546

Operating expenses (20%)

-$1,916-$22,995

Advertising (5.8%)

-$556-$6,669

Depreciation and repairs (0.8%)

-$77-$920

Unforeseen expenses (0.8%)

-$77-$920

Net Income (Before Tax)

Up icon$3,698
Up icon$44,380

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$490,000$499,800$509,796$519,992$530,392
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$44,380$88,761$133,141$177,521
Total Net Profit
Up icon$81,000
Up icon$135,180
Up icon$189,557
Up icon$244,133
Up icon$298,913
ROI
Up icon19.8%
Up icon33.1%
Up icon46.3%
Up icon59.7%
Up icon73.1%