Back to properties
Private Resort for Sale in Sta. Rosa, Laguna – Prime Site (photo 1 of 5)
For Sale
Special-Purpose · Gold Avenue, Golden City Subdivision, Dila, Santa Rosa, Laguna

Private Resort for Sale in Sta. Rosa, Laguna – Prime Site

₱62,000,000₱11,552/sqm
5,367 sqm
Floor Area
17
Baths
8
Parking

About this property

Turnkey Resort Investment Opportunity! Just purchase, take over, and start operating immediately. 📍 Location: Mabuhay Homes, Sta. Rosa, Laguna • Approximately 3 km from Enchanted Kingdom • Accessible location with excellent business potential Property Details: Lot Area: 5,367 sq.m. 6 Building Units 15 Bedrooms 3 Large Swimming Pools with slide and Jacuzzi area Restaurant Area Karaoke Area Grilling/Cooking Area Kids' Playground Function Area for private events 12 Native Kubo Cottages Fruit-bearing Trees Spacious Parking Area Complete and Ready for Business ✅ Building Permit ✅ Occupancy Permit ✅ Clean Title ✅ Updated Real Property Taxes Whether you're expanding your hospitality portfolio or starting a resort business, this property is already equipped to generate income from day one. No major setup needed—simply take over operations and welcome your guests. Message me today for the price, viewing schedule, and complete property details. Details Garage Fully furnished Air conditioning Swimming pool Garden Access for people with disabilities Playground Grill Multipurpose room

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱3,180,600/yr
    Monthly Loan Payment
    ₱363,015
    Annual Cash Flow
    ₱-1,175,580/yr
    Down Payment
    ₱18,600,000
    Principal Paid (yr 1)
    ₱884,180/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-291,400/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…