Back to properties
9-Storey Income Hotel for Sale in Makati City – Investment
For Sale
Industrial · Ipil-ipil Street, Cembo, Taguig District 2, Taguig, Southern Manila District

9-Storey Income Hotel for Sale in Makati City – Investment

₱398,000,000₱111,798/sqm
3,560 sqm
Floor Area

About this property

HOTEL FOR SALE in MAKATI CITY. GOOD FOR INVESTMENT! NEAR BGC TAGUIG. PROPERTY DETAILS: - 9 Story Hotel - Lot Area: 418 sq.m - 3,560 sq.m - No. of Rooms: 105 - Hotel Type: Budget Hotel - Maximum Guest Capacity: 216 Features: - Free Wi-Fi Internet - Cool A/C - Hot and Cold Shower - Affordable Rates - 24/7 Front Desk - 24 Hour Security - CCTV Monitoring System - Selling Price: P398,000,000 (VAT Inclusive) - For more details, viewing & reservation, please contact: Details Internet Alarm Ensuite Air conditioning Unfurnished Fire alarm

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱20,417,400/yr
    Monthly Loan Payment
    ₱2,330,322
    Annual Cash Flow
    ₱-7,546,464/yr
    Down Payment
    ₱119,400,000
    Principal Paid (yr 1)
    ₱5,675,864/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,870,600/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…