Sold
Villa, 1 bedroom, 75 m²
RADISSON RESORT MALDIVESVillasUnit Ocean villa 33
LayoutOcean Villa
Bedrooms1
Bathrooms1
Living Area53 m²
Total Area75 m²
Plot Area75 m²
Price per m²$ 8,933
Ceiling Height3 m
HandoverJanuary 2029
FinishTurnkey
OwnershipLeasehold
$ 670,000
Rental Income Model
Purchase Price:
$670,000
ADR:
$530
Occupancy:
70%
Annual Net Income:
$52,270
ROI:
7.8%
Payback Period:
12.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $11,285 | $135,415 |
GST aggregator fees (17%) | -$1,918 | -$23,021 |
Management fee (17%) | -$1,918 | -$23,021 |
Operating expenses (20%) | -$2,257 | -$27,083 |
Advertising (5.8%) | -$655 | -$7,854 |
Depreciation and repairs (0.8%) | -$90 | -$1,083 |
Unforeseen expenses (0.8%) | -$90 | -$1,083 |
Net Income (Before Tax) | $4,356 | $52,270 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | 2033 | |
|---|---|---|---|---|---|
| Projected Sale Price | $700,000 | $714,000 | $728,280 | $742,846 | $757,703 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $52,270 | $104,540 | $156,811 | $209,081 |
| Total Net Profit | $30,000 | $96,270 | $162,820 | $229,656 | $296,783 |
| ROI | 4.5% | 14.4% | 24.3% | 34.3% | 44.3% |