Back to properties
2 Private Resorts for Sale in Pansol, Calamba, Laguna City (photo 1 of 2)
For Sale
Special-Purpose · Nayong Maharlika, Pansol, Calamba, Laguna

2 Private Resorts for Sale in Pansol, Calamba, Laguna City

₱13,500,000₱24,457/sqm
552 sqm
Floor Area
6
Units / Beds
4
Baths
5
Parking

About this property

2 Private Resorts For Sale in Pansol, Calamba Laguna One Title Lot Area: 550 sqm Selling Price: 13.5M Vat Inclusive, WT Inclusive Cash Term Only • Income Generating Investment / Operational • Well maintained • Need minor renovation for aesthetic purposes • 2 Big Pools for adult • 2 Kiddie Pools • Lukewarm Water • Bedrooms: 6 BR • Toilet & Bath: 4 • Provision for 5-8 parking slot Details Garage Air conditioning Internet Fully furnished Security Swimming pool Grill Cctv Garden Access for people with disabilities

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱692,550/yr
    Monthly Loan Payment
    ₱79,044
    Annual Cash Flow
    ₱-255,973/yr
    Down Payment
    ₱4,050,000
    Principal Paid (yr 1)
    ₱192,523/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-63,450/yr (-1.57% on cash in)
    Why the cash flow is negative

    The property yields 5.13% but the loan costs 8%. Borrowing above the yield pulls cash flow down, which is normal for prime assets bought for location and long-term value rather than immediate income. Raise the down payment, lengthen the term, negotiate the price, or achieve a higher rent to close the gap. A cash purchase returns the full 5.13%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…