Back to properties
Biñan Laguna Commercial Property for Sale – Hotel Resort
For Sale
Hotels · Canlalay, Biñan, Laguna

Biñan Laguna Commercial Property for Sale – Hotel Resort

₱1,000,000,000₱200,000/sqm
5,000 sqm
Floor Area

About this property

COMMERCIAL PROPERTY FOR SALE IN BINAN LAGUNA! HOTEL / CASINO & RESORT. PROPERTY DETAILS: - Lot Area: Total of 6,000sqm+ - Floor Area: 5,000sqm (more or less) - CASINO: with 20 rooms, rentable space, 300 slo Details Internet Unfurnished Air conditioning

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱51,300,000/yr
    Monthly Loan Payment
    ₱5,855,080
    Annual Cash Flow
    ₱-18,960,966/yr
    Down Payment
    ₱300,000,000
    Principal Paid (yr 1)
    ₱14,260,966/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-4,700,000/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…