SquareSell
RADISSON RESORT MALDIVES Superior 1st floor 1 plan
RADISSON RESORT MALDIVES Superior 1st gallery image 1
RADISSON RESORT MALDIVES Superior 1st gallery image 2
RADISSON RESORT MALDIVES Superior 1st gallery image 3
RADISSON RESORT MALDIVES Superior 1st gallery image 4
RADISSON RESORT MALDIVES Superior 1st gallery image 5
RADISSON RESORT MALDIVES Superior 1st gallery image 6
RADISSON RESORT MALDIVES Superior 1st gallery image 7
RADISSON RESORT MALDIVES Superior 1st gallery image 8
RADISSON RESORT MALDIVES Superior 1st gallery image 9
RADISSON RESORT MALDIVES Superior 1st gallery image 10
Sold

Apartment, 1 bedroom, 48 m²

RADISSON RESORT MALDIVESHotelUnit 106
Layout
Superior 1st
Bedrooms
1
Bathrooms
1
Living Area
36 m²
Total Area
48 m²
Price per m²
$ 7,003
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 336,120

Rental Income Model

Purchase Price:

$336,120

ADR:

$307

Occupancy:

70%

Annual Net Income:

$30,277

ROI:

9%

Payback Period:

11.1 years

MonthlyYearly

Gross Rental Income

$6,537$78,439

GST aggregator fees (17%)

-$1,111-$13,335

Management fee (17%)

-$1,111-$13,335

Operating expenses (20%)

-$1,307-$15,688

Advertising (5.8%)

-$379-$4,549

Depreciation and repairs (0.8%)

-$52-$628

Unforeseen expenses (0.8%)

-$52-$628

Net Income (Before Tax)

Up icon$2,523
Up icon$30,277

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$390,000$397,800$405,756$413,871$422,149
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$30,277$60,555$90,832$121,109
Total Net Profit
Up icon$53,880
Up icon$91,957
Up icon$130,191
Up icon$168,583
Up icon$207,138
ROI
Up icon16.0%
Up icon27.4%
Up icon38.7%
Up icon50.2%
Up icon61.6%