International sales investment agency
ua en ru

Calculation of the profitability of units in the apartment hotel ANTA Residence

MainNewsCases
Calculation of the profitability of units in the apartment hotel ANTA Residence

ANTA Residence Canggu offers the possibility of partial investment, where each investor contributes his share and receives income in proportion to his contribution, while remaining independent of other participants.

For the convenience of investors, the ANTA Residence Canggu payment system is divided into three stages with a convenient payment schedule, which makes it possible to distribute the costs of purchasing an apartment.

  • first payment of 50% at the conclusion of the contract,
  • second payment in 3 months - 25%,
  • the third payment in 6 months from the date of the contract - 25%.

Profitability calculations ANTA Residence Canggu

The data on the calculations for the ANTA Residence complex were provided by the developer Anta Group using the calculator of the management company Ribas, which is based on the analysis of the hotel complex market with a similar location and service concept, as well as on ten years of experience in managing their own hotels.

Ribas has actual data on occupancy and prices in the market, as well as its own experience in optimizing hotel operating costs.

Information about the complex and types of units on the page ANTA Residence.


ROI calculations for resale

Total cost of apartments - $144 900

Profitability with Sales Apartments Growth (from original price) Final cost Net profit
Cost increase real estate after completion Construction 25% $181 125 $36 225
Capitalization of the object with considering growth land value 9% per year 18% $170 982 $26 082
Total net profit from the sale of the object 43% $207 207 $62 307


ROI calculations for lease

Total cost of apartments - $144 900

Scenario Conservative Realistic Monthly rent
Daily rent $130 $150 $100
Occupancy level 80% 85% 100%
Average annual rental income $37 960 $46 537 $36 500
Operational costs 25% 25% 25%
Apartment management costs 20% 20% 20%
Investor's net profit $20 878 $25 595 $20 075
Annual ROI 14.4% 17.7% 13.8%
Payback period 6.9 y.m 5,6 y.m 7,2 y.m


Projected profitability indicators may change due to the planned increase in apartment prices (on average once a quarter). With an increase in the price per 1 square meter, the yield will decrease slightly, which is logical, since it is always more profitable to enter the market than when acquiring finished real estate at market value.

In an investment project, no one can guarantee profitability indicators, since everything depends on the market and its analysis.

However, in our case, there is a minimum amount of payment in the first year, below which the investor will not receive - $1000 for the studio and $2000 for the deluxe/deluxe, from the developer. Each developer has its own guarantees, and in this particular case they are provided by Anta Group.

A limited number of apartments are available for the equity purchase, which provides investors with the opportunity to purchase a share of unique real estate with high income potential.

Ensuring security and transparency for investors is a priority of ANTA Residence Canggu. The mobile app gives investors the ability to monitor their investments in real time and access a variety of services.

  • Tracking apartments in real time
  • Financial Analytics
  • Monitoring the condition of apartments
  • Booking calendar
  • Balance and payment history
  • Operational customer care service
  • Marketplace of existing objects
2 February 2024
Contact us

If you are interested in the details and how we can help you, please leave contact information and our professional Agents will advise you for free.

Name
Phone

We are also available in messengers:

ISIA is your guide in the world of real estate and investments. Our expert team offers a full range of services, including market analysis and finding favorable conditions for successful investments. We provide legal support and documentation, ensuring legal protection for your investments. With ISIA, you get not only access to exclusive offers and property management but also the opportunity to minimize risks and optimize tax obligations. With us, you'll create a diversified portfolio of investments for stability and profitability. ISIA is your partner in achieving financial success through real estate investments.