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$3,790,000
Avg nightly rateN$6,827
Nights booked / month18.0
Monthly leviesN$10,216
Management fee30% of gross
Your projection
Annual ROI
24.0%
Net annual income
N$909,600
Net monthly income
N$75,800
Gross monthly
N$122,880
Gross monthly revenueN$122,880− Management fee (30%)−N$36,864− Monthly levies−N$10,216Net monthlyN$75,800
Scenario comparison
Same suite, different occupancy levels.
| Occupancy | Net / month | Net / year | ROI |
|---|---|---|---|
| 35% | N$31,583 | N$379,000 | 10.0% |
| 50% | N$58,113 | N$697,360 | 18.4% |
| 65% | N$84,643 | N$1,015,720 | 26.8% |
| 75% | N$102,330 | N$1,227,960 | 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.