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$2,795,000
Avg nightly rateN$5,033
Nights booked / month18.0
Monthly leviesN$7,514
Management fee30% of gross
Your projection
Annual ROI
24.0%
Net annual income
N$670,800
Net monthly income
N$55,900
Gross monthly
N$90,591
Gross monthly revenueN$90,591− Management fee (30%)−N$27,177− Monthly levies−N$7,514Net monthlyN$55,900
Scenario comparison
Same suite, different occupancy levels.
| Occupancy | Net / month | Net / year | ROI |
|---|---|---|---|
| 35% | N$23,292 | N$279,500 | 10.0% |
| 50% | N$42,857 | N$514,280 | 18.4% |
| 65% | N$62,422 | N$749,060 | 26.8% |
| 75% | N$75,465 | N$905,580 | 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.