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

Apartment, 1 bedroom, 46 m²

RADISSON RESORT MALDIVESHotelUnit 211
Layout
Superior 2nd
Bedrooms
1
Bathrooms
1
Living Area
36 m²
Total Area
46 m²
Price per m²
$ 6,685
Ceiling Height
2.7 m
Handover
January 2029
Finish
Turnkey
Ownership
Leasehold
$ 307,500

Rental Income Model

Purchase Price:

$307,500

ADR:

$325

Occupancy:

70%

Annual Net Income:

$32,052

ROI:

10.4%

Payback Period:

9.6 years

MonthlyYearly

Gross Rental Income

$6,920$83,038

GST aggregator fees (17%)

-$1,176-$14,116

Management fee (17%)

-$1,176-$14,116

Operating expenses (20%)

-$1,384-$16,608

Advertising (5.8%)

-$401-$4,816

Depreciation and repairs (0.8%)

-$55-$664

Unforeseen expenses (0.8%)

-$55-$664

Net Income (Before Tax)

Up icon$2,671
Up icon$32,052

Resale Projection

Handover 2029
2030203120322033
Projected Sale Price$360,000$367,200$374,544$382,035$389,676
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$32,052$64,105$96,157$128,210
Total Net Profit
Up icon$52,500
Up icon$91,752
Up icon$131,149
Up icon$170,692
Up icon$210,385
ROI
Up icon17.1%
Up icon29.8%
Up icon42.7%
Up icon55.5%
Up icon68.4%