Zenergy · HARMONIA
Unit 327
Floor 3
Available
€629,500
EUR
€629,500
EUR · Floor 3
Financials
Run the numbers
Add your own expectations.
Open calculatorHide
Run the numbers
Add your own expectations.
Deal
What you'd pay for the unit
When the deal closes
Years until you sell
Property appreciation per year
Rental
Average daily rate per night
Share of nights booked
ADR increase per year
Expenses
Notary, legal, company setup
Paid to operator on gross rent
Agent commission, transfer taxes
Add expenses
Annual Forecast
Rental performance based on your operating assumptions.
Unit cost
€629,500
ADR
€320
Occupancy
72%
Yearly Net Income
€52,980
Rental ROI
8.4%
Payback by Rent
8.7 yrs
Rental Income Table
NOI / year
€52,980
63.0%
Year 1
Gross Rental€84,096
Management fee-€16,81920.0%
Cleaning, maintenance, utilities-€14,29617.0%
Net Operating Income€52,980
| Indicator | 2027 | 2028 | 2029 | 2030 | 2031 |
|---|---|---|---|---|---|
| Gross Income | €84,096 | €90,824 | €98,090 | €105,937 | €114,412 |
| Operating Expenses | |||||
| Management fee (20.0%) | -€16,819 | -€18,165 | -€19,618 | -€21,187 | -€22,882 |
| Cleaning, maintenance, utilities (17.0%) | -€14,296 | -€15,440 | -€16,675 | -€18,009 | -€19,450 |
| Operating Profit | €52,980 | €57,219 | €61,796 | €66,740 | €72,079 |
| Accumulated Profit | €52,980 | €110,199 | €171,996 | €238,736 | €310,815 |
Exit Scenario
10 years of ownership
Cumulative Cashflow · 2026 → 2036Break-even · 04-2035
INVESTMENT
€629,500
RETURNS
€2,058,596
INVESTMENT
| Purchase Price | €629,500 |
| Total Invested | €629,500 |
RETURNS
| Sale Price | €1,359,043 |
| Sale Expenses (5%) | -€67,952 |
| Sale Profit | €661,591 |
| Rental Income | €767,505 |
| Total Returns | €2,058,596 |
Total Profit€2,058,596 returns − €629,500 invested
€1,429,096Developer's baseline assumptions
- adr
- 320
- holding years
- 10
- occupancy
- 72
- management
- 20
- appreciation
- 8
- down payment
- 30
- rental yield
- 12.9
- rental growth
- 8
Payment plans
Standard30/60/5/5
Full payment7,5% discount