Back to properties
Fully Furnished Boutique Hotel Building for Sale, Muntinlupa (photo 1 of 3)
For Sale
Hotels · Skyway Extension, Alabang, Muntinlupa District 2, Muntinlupa, Southern Manila District

Fully Furnished Boutique Hotel Building for Sale, Muntinlupa

₱450,000,000₱214,286/sqm
2,100 sqm
Floor Area

About this property

6Category: For Sale Project: Boutique Hotel Building Location: Muntinlupa City Size: LA - 488 sqm FA - 2100 sqm Parking: 10 Slots Selling Price: From Php 460,000,000.00 To Php 450,000,000.00 GROSS Details of the Property: • Clean Title • Fully-furnished • 5 floors with roof deck • 1 Schindler Elevator with provision for 1 more elevator • Automatic Sprinkler and Fire Alarm System • With existing Billboard • Corporation is included in the sale Details Alarm Fully furnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱23,085,000/yr
    Monthly Loan Payment
    ₱2,634,786
    Annual Cash Flow
    ₱-8,532,435/yr
    Down Payment
    ₱135,000,000
    Principal Paid (yr 1)
    ₱6,417,435/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,115,000/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…