Back to properties
Garden Resort for Sale in Calamba City, Laguna – Prime Site (photo 1 of 4)
For Sale
Special-Purpose · J. P. Rizal Street, Barangay 6, Poblacion, Calamba, Calamba, Laguna

Garden Resort for Sale in Calamba City, Laguna – Prime Site

₱260,000,000₱15,893/sqm
16,359 sqm
Floor Area
5
Units / Beds
8
Baths
10
Parking

About this property

Garden Resort for Sale in Calamba City, Laguna Property Details: Lot Area (SQM): 16,359.00 Floor Area/Unit Area (SQM): 5,000.00 Bedrooms: 5 Toilet and Bath: 8 Parking Slot/Car Garage: 10 Furnishings: As-Is, Where-Is Property Description: Total sleeping capacity : 150 pax Total event capacity : 180 – 270 pax Total wedding: 100 to 400 max FACILITIES INCLUDED: 1 air-conditioned function hall 7 standard/deluxe airconditioned-rooms 2 big family rooms 3 non-airconditioned cottages 2 tree houses 16 picnic huts 1 Pavilion 6 Pools Open-Air Wedding & Events Venue Eco Center/ Employee Barracks Selling Price: ₱ 260,000,000.00 Gross

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱13,338,000/yr
    Monthly Loan Payment
    ₱1,522,321
    Annual Cash Flow
    ₱-4,929,851/yr
    Down Payment
    ₱78,000,000
    Principal Paid (yr 1)
    ₱3,707,851/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,222,000/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…