Back to properties
Income-Generating Hotel for Sale in Bel Air, Makati City (photo 1 of 3)
For Sale
Hotels · Hercules Street, Bel-Air 2, Bel-Air, District I, Makati, Southern Manila District

Income-Generating Hotel for Sale in Bel Air, Makati City

₱1,000,000,000₱95,657/sqm
10,454 sqm
Floor Area

About this property

FOR SALE Bel Air, Makati City Fully Functional Income Generating Hotel Only Units for Sale, Excluded the Lot 190 Hotel Units 12 Commercial Units Floor Area: 10,454.76 sqm Price: Php1 Billion (P95,650/sqm) plus VAT Disclaimer: All property availability and prices are subject to change without prior notice. Although we make every effort to ensure the accuracy of the information provided, we strongly recommend that you verify all details with us directly before making any decisions

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…