Investment Case - Villa Type 5
Villa type 5 is a spacious 5 bedroom / 5 bathroom hacienda style two storey villa with a substantial living / dining room in excess of 45m2 leading directly onto the private terrace, swimming pool and landscaped tropical gardens.
The first floor bedrooms have en suite bathrooms and secluded individual balconies from which to enjoy the panoramic views towards the mountains, Valley and ocean.
 |
|
 |
| |
OVERVIEW |
|
|
|
|
|
|
|
5 |
5 |
Private |
230 m2 |
| |
|
|
|
| PRICE GUIDE |
| Villa Type 5 Unit Price (Unfurnished) |
€460,000 |
| Furniture Pack Solution |
from +€56,500 |
| |
| INVESTMENT ILLUSTRATION |
| Villa Type 5 Unit Price (Unfurnished) |
460,000 |
| Estimated Rental Income (5% p/a)* |
| Gross Rental Income / unit / year |
23,000 |
| Gross Rental Income / unit / + 5 years |
115,000 |
| Gross ROI over 5 years |
25% |
| Capital Appreciation (10%+ p/a)** |
| Appreciated unit value - Year 1 |
506,000 |
| Appreciated unit value - Year 3 |
612,260 |
| Appreciated unit value - Year 5 |
740,835 |
| 5 Year Capital Appreciation / unit / € |
280,835 |
| Return on Investment |
| Total ROI € over 5 years |
395,835 |
| 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%). |
