Back to properties
Hot Spring Resort for Sale in Calamba, Laguna – Prime Site (photo 1 of 3)
For Sale
Special-Purpose · Chipeco Avenue Extension, Real, Calamba, Laguna

Hot Spring Resort for Sale in Calamba, Laguna – Prime Site

₱61,050,000₱61,050/sqm
1,000 sqm
Floor Area
10
Units / Beds
10
Baths

About this property

♨️ HOT SPRING RESORT FOR SALE – CALAMBA, LAGUNA 🏝️ ✨ Prime Investment Opportunity! 📍 Location: Calamba, Laguna 🏡 Property Details • Lot Area: 750 sqm • Floor Area: 1,000 sqm • Hot Spring Resort • Ideal for staycation, private events, family gatherings, and resort business 💰 Selling Price: ₱61,050,000 Details Garage Fully furnished Air conditioning Swimming pool

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱3,131,865/yr
    Monthly Loan Payment
    ₱357,453
    Annual Cash Flow
    ₱-1,157,567/yr
    Down Payment
    ₱18,315,000
    Principal Paid (yr 1)
    ₱870,632/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-286,935/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…