ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Total202720282029203020312032-2105
2
 Unit Price$500 000$600 000$660 000$693 000$727 650$764 032
3
HandoverQ1 2027
4
Short / long termshort
5
Rental price per day$282$310$320$329$339
6
Rental price per month$4 500$4 950$5 099$5 251$5 409
7
Annual occupancy rate0,700,700,700,700,700,70
8
Gross annual income$403 629$72 051$79 256$81 634$84 083$86 605
9
Operating&Management Costs %40%40%40%40%40%
10
Operating&Management Costs $161 452$28 820$31 702$32 654$33 633$34 642
11
Rental profit$242 177$43 231$47 554$48 980$50 450$51 963
12
Rental ROI9,69%8,65%9,51%9,80%10,09%10,39%
13
Profit from sale after 5 years (before all expenses)$264 032
14
Taxes on sale: VAT + capital gains tax + agent commission + notary fees$148 986
15
Profit before taxes from sale$115 046
16
Profit tax
17
Net profit from sale$115 046
18
Total profit over 5 years$357 223
19
Total ROI14,29%
20
Depreciation over 18 years$1 081$1 189$1 225$1 261$1 299
21
Renovation outside management scope1,50%1,50%1,50%1,50%1,50%92,50%
22
Annual property value growth20,00%10,00%5,00%5,00%5,00%
23
24
ROI Resale (5 years)71,44%
25
ROI Rental (3 years)27,95%
26
ROI Rental (5 years)48,44%
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100