Back to properties
Semi-Furnished Office for Lease in Ayala Avenue, Makati (photo 1 of 3)
For Lease
Office · Ayala Avenue, Salcedo Village, Bel-Air, District I, Makati, Southern Manila District

Semi-Furnished Office for Lease in Ayala Avenue, Makati

₱337,200/mo₱1,200/sqm/mo
281 sqm
Floor Area
2
Parking

About this property

• Floor Area: 281 sqms. • Building Operation Hours: 24/7 • Handover Condition: Semi- furnished, as is where is • Building Grade: Premium • PEZA Accredited • Airconditioning System: Centralized • Emergency Back- Up Power: 100% • Telco Providers: Globe, PLDT, Converge, Rise Internet, Radius, Eastern Telecom, Infinivan Details Garage Air conditioning Fully furnished Wifi Internet Alarm Fire alarm Powder room

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱2,883,060/yr
    Monthly Loan Payment
    ₱296,150
    Annual Cash Flow
    ₱-670,740/yr
    Down Payment
    ₱15,174,000
    Principal Paid (yr 1)
    ₱721,320/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱50,580/yr (0.33% on cash in)
    Why the cash flow is negative

    The property yields 5.70% 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 5.70%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…