Back to properties
Natural Warm Spring Resort for Sale in Pansol, Calamba City (photo 1 of 4)
For Sale
Special-Purpose · Bucal, Calamba, Laguna

Natural Warm Spring Resort for Sale in Pansol, Calamba City

₱45,000,000₱56,250/sqm
800 sqm
Floor Area
5
Baths
6
Parking
2025
Year Built

About this property

Private Resort in Pansol, Calamba, Laguna Asking Price: ₱45,000,000 (Gross) Title: Clean Title | Complete Documents Property Highlights • Located in the heart of Pansol, Calamba, Laguna – famous for its natural hot spring resorts • Features a 100% all-natural warm spring pool • Spacious 2-storey main building • Parking capacity for up to 6 vehicles Amenities & Features • Swimming Pools: • 1 Adult Pool (large) • 1 Kiddie Pool (small) • Accommodations: • 3 Bedrooms with air-conditioning and en suite Toilet & Bath • 1 Barkadahan Room with air-conditioning, 4 double-deck beds, 1 toilet, and 1 bathroom • Additional Facilities: • 1 Ground Floor Toilet • Open shower area with 3 shower heads • Fully functional kitchen with 2-door refrigerator, cooking stove with LPG • Dining tables and chairs • Videoke system for entertainment • Television with digital TV receiver This property is ideal for a private family retreat, a commercial resort business, or as an income-generating rental property in one of Laguna’s most in-demand leisure destinations. Details Garage Air conditioning Partly furnished Internet Alarm Cctv Playground Concierge Access for people with disabilities Swimming pool Garden Grill Multipurpose room

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,308,500/yr
    Monthly Loan Payment
    ₱263,479
    Annual Cash Flow
    ₱-853,243/yr
    Down Payment
    ₱13,500,000
    Principal Paid (yr 1)
    ₱641,743/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-211,500/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…