Investment Case - Dragoeira townhouse
The Dragoeira is designed as a three storey townhouse set in private residential gardens with share of a communal swimming pool.
The town house is made up of three double bedrooms and two bathrooms, with the master bedroom having an en suite bathroom.
The first floor bedrooms both open out to their own balcony with views towards the mountains, golf course, valley and ocean. The master bedroom located on the third floor enjoys both a balcony and substantial roof terrace.
The house comes with a choice of 6 high quality fitted kitchens with oven, hob and extractor as standard. There is a private parking bay.
 |
|
 |
| |
OVERVIEW |
|
|
|
|
|
|
|
3 |
2 |
Communal |
142 m2 |
| |
|
|
|
| PRICE GUIDE |
| Dragoeira Unit Price (Unfurnished) |
€229,000 |
| Furniture Pack Solution |
from +€24,000 |
| |
| INVESTMENT ILLUSTRATION |
| Dragoeira Unit Price (Unfurnished) |
229,000 |
| Estimated Rental Income (5% p/a)* |
| Gross Rental Income / unit / year |
11,450 |
| Gross Rental Income / unit / + 5 years |
57,250 |
| Gross ROI over 5 years |
25% |
| Capital Appreciation (10%+ p/a)** |
| Appreciated unit value - Year 1 |
251,900 |
| Appreciated unit value - Year 3 |
304,799 |
| Appreciated unit value - Year 5 |
368,807 |
| 5 Year Capital Appreciation / unit / € |
139,807 |
| Return on Investment |
| Total ROI € over 5 years |
197,057 |
| Total ROI % over 5 years |
86% |
| |
* Commences after completion ** Projected Gain per annum
Estimated Rental income is a conservative estimate based on an average 40% occupancy over a 5 year period |
 | |
| |
|
Rental Income
Standard Letting Offer
Sambala will manage the lettings on your behalf, with a 10% charge for marketing and 15% charge for administration and maid services. Maintenance and other fees will be charged as per normal to the owner of the property. Sambala's Standard Rental Offer will generate 10% ROI per annum based on moderate 65% occupancy (5% ROI based on 40%). |