Villa Price
Estimated passive income in 5 years
Based on a nightly rate of $250 & 95% occupancy
*Approximate sizing
Occupancy | 60% (Low) | 75% (Mid) | 95% (High) |
Nightly Rate | $250 (USD) | $250 (USD) | $250 (USD) |
Monthly Revenue | $4,500 | $5,625 | $7,125 |
Monthly Expenses* | $400 | $400 | $400 |
Monthly Profits | $4,100 | $5,225 | $6,725 |
Annual Profits | $49,200 | $62,700 | $80,700 |
Annual ROI | 16,4% | 20,9% | 26,9% |
Years to Breakeven | 6.1 years | 4.8 years | 3,7 years |
Calculations do not include any applicable taxes or management fees. *Staff, electricity & internet | |||
Construction Cost | $195,000 (USD) |
Land Cost** | $80,000 (USD) |
Architectural Design*** |
|
Furnishings | $25,000 (USD) |
Total Investment* | $300,000 (USD) |
*Prices are excl. taxes, based on CRC/USD exchange rates and may fluctuate. Building permits included in the construction cost. Boundary walls not included.
*100% owner of the Land
**FREE design for all clients who purchase land and do construction with Punta Uva Realty.
Receive comprehensive and competent support throughout your dealings, from buying to construction.
By clicking SEND MESSAGE, I acknowledge that I have read and agree to the Terms of Use and Privacy Policy
Choose us for a seamless, stress-free, and rewarding real estate journey. Contact us today to get started.