Acanto Condo Hotel Villa 12 Rental Analysis

VILLA #
LEVEL
BDRMS
BTHRMS
M2 INT
M2 TERRACE
M2 TOTAL

12
Third
2
2
89.23
4.55
93.78

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

$ 465000
$ 139500
960.1148
48.958
1009.0728

RENTAL ANALYSIS
%

Room Nights Occupied *
292
80%

Average Daily Rate
$ 256

Total Gross Operating Revenue
$ 74752

EXPENSES

Hotel Operation
30%
$ 22425.6

Utilities
Estimated
$ 4485.12

HOA Fees
Estimated
$ 3938.76

Miscellaneous
Estimated
$ 1000

Total Expenses
$ 31849.48

Net Operating Income To Owner
$ 42902.52

Total Net Rental Income
$ 42902.52

Annual ROI
9.23%

* 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