Flexible Investment Estate in Padonan : 6 Units Guest House + 1 Unit Private Villa
Property Details
How to read this audit
BVT treats the ROI number as a stress-tested estimate, not a promise. The important question is whether the assumptions are strong enough to survive negotiation, lower occupancy, and lease decay.
Revenue before management, OTA fees, maintenance, utilities, vacancy, and lease decay.
After the standard 40% operating-cost load and annual lease depreciation.
Not modeled: bedroom/unit count not verified. Verify property-level booking history before relying on it.
Review-density occupancy estimate. Treat this as an area/tier assumption unless the seller provides verified channel-manager data.
19 years remaining. Extension claims should be written, priced, and legally reviewed.
Flags are prompts for diligence, not automatic rejections.
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →