Back to properties
Income-Generating Hotel Building for Sale in Paranaque City (photo 1 of 4)
For Sale
Hotels · President Diosdado Macapagal Boulevard, Tambo, Parañaque District 1, Parañaque, Southern Manila District

Income-Generating Hotel Building for Sale in Paranaque City

₱580,000,000₱70,663/sqm
8,208 sqm
Floor Area

About this property

For Sale HOTEL Income Generating Commercial Building -Quirino Ave, Tambo, Parañaque, Metro Manila Building Completion Date: 2016 Lot Area: 722.27 SQ.M Total Floor Area: 8208 SQ. M Floors: 12 floors + roof deck Number of Rooms: 199 Handover Condition : Fully Furnished with Parking ⬇OTHERS 2 passenger elevator 24 hours CCTV Full backup generator With Smart IBS A/C System : -Split type system (wall and concealed ceiling type) -Rooms – split type Selling Price: 580M Details Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱29,754,000/yr
    Monthly Loan Payment
    ₱3,395,947
    Annual Cash Flow
    ₱-10,997,360/yr
    Down Payment
    ₱174,000,000
    Principal Paid (yr 1)
    ₱8,271,360/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,726,000/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…