Investment model
A shared resort rental pool. Transparent numbers.
Income is shared across all units in the pool, so you don't depend on the occupancy of your own apartment. Plus 14 nights of personal stays a year outside peak season.
Apartment type
Occupancy scenario
Occupancy 70% (255 nights), average nightly rate 187 US$.
Modelled net annual profit
23 843 US$
net yield of 12.0% a year on a price of 199 000 US$
Gross rental income47 685 US$
Rental pool management (approx. 20%)-9 537 US$
Operating costs (approx. 30%)-14 306 US$
Net profit23 843 US$
50% net profit, 30% operations, 20% management
Payment schedule
Reservation 2%3 980 US$
Contract signing 30% (less deposit)55 720 US$
Structure completed 40%79 600 US$
Handover 30%59 700 US$
Price includes 10% transfer tax and a 1% notary fee.
Calculations are modelled on developer data. Larger units carry a proportionally higher nightly rate. This is not a guaranteed return.
Want to see all the numbers?
We will send you the full investor pack with floor plans, price list and financial model, or meet you in person.