Sold
Villa, 1 bedroom, 92 m²
RADISSON RESORT MALDIVESVillasUnit Garden villa 11
LayoutGarden Villa
Bedrooms1
Bathrooms2
Living Area55 m²
Total Area92 m²
Price per m²$ 5,554
Ceiling Height3 m
HandoverJanuary 2029
FinishTurnkey
OwnershipLeasehold
$ 511,000
Rental Income Model
Purchase Price:
$511,000
ADR:
$460
Occupancy:
70%
Annual Net Income:
$45,367
ROI:
8.9%
Payback Period:
11.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,794 | $117,530 |
GST aggregator fees (17%) | -$1,665 | -$19,980 |
Management fee (17%) | -$1,665 | -$19,980 |
Operating expenses (20%) | -$1,959 | -$23,506 |
Advertising (5.8%) | -$568 | -$6,817 |
Depreciation and repairs (0.8%) | -$78 | -$940 |
Unforeseen expenses (0.8%) | -$78 | -$940 |
Net Income (Before Tax) | $3,781 | $45,367 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | 2033 | |
|---|---|---|---|---|---|
| Projected Sale Price | $550,000 | $561,000 | $572,220 | $583,664 | $595,338 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $45,367 | $90,733 | $136,100 | $181,466 |
| Total Net Profit | $39,000 | $95,367 | $151,953 | $208,764 | $265,804 |
| ROI | 7.6% | 18.7% | 29.7% | 40.9% | 52.0% |