Run the numbers on your suite.
Adjust unit type, floor and occupancy. All figures use Perfectstay's 30% management fee and the published levies, derived from the developer's pricing schedule.
Your suite
Unit type
Floor
Occupancy
60%
20% conservative60% market avg85% peak
Purchase priceN$1,740,000
Avg nightly rateN$3,135
Nights booked / month18.0
Monthly leviesN$4,700
Management fee30% of gross
Your projection
Annual ROI
24.0%
Net annual income
N$417,600
Net monthly income
N$34,800
Gross monthly
N$56,429
Gross monthly revenueN$56,429− Management fee (30%)−N$16,929− Monthly levies−N$4,700Net monthlyN$34,800
Scenario comparison
Same suite, different occupancy levels.
| Occupancy | Net / month | Net / year | ROI |
|---|---|---|---|
| 35% | N$14,500 | N$174,000 | 10.0% |
| 50% | N$26,680 | N$320,160 | 18.4% |
| 65% | N$38,860 | N$466,320 | 26.8% |
| 75% | N$46,980 | N$563,760 | 32.4% |
Swakopmund's market average is ~60%. The Central is positioned to meet or exceed it given location, view profile and operator.
Projections are indicative and based on developer-supplied rates, levies and a 30% management fee. Actual returns depend on market conditions, achieved nightly rates and seasonal demand.