Acanto Condo Hotel Villa 04 Rental Analysis

VILLA #
LEVEL
BDRMS
BTHRMS
M2 INT
M2 TERRACE
M2 TOTAL

04
Second
2
2
93.79
29.91
123.7

PRICE
DOWN PAYMENT
SQ FT INT
SQ FT TERRACE
SQ FT TOTAL

$ 495000
$ 148500
1009.1804
321.8316
1331.012

RENTAL ANALYSIS
%

Room Nights Occupied *
292
80%

Average Daily Rate
$ 265

Total Gross Operating Revenue
$ 77380

EXPENSES

Hotel Operation
30%
$ 23214

Utilities
Estimated
$ 4642.8

HOA Fees
Estimated
$ 5195.4

Miscellaneous
Estimated
$ 1000

Total Expenses
$ 34052.2

Net Operating Income To Owner
$ 43327.8

Total Net Rental Income
$ 43327.8

Annual ROI
8.75%

* Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here