3BR
View
Family Villa - Swimming Pool - Breakfast
Net profit / year$31,110
67%occupancy
$231ADR
$56,564revenue / year
$155RevPAR
1 / 16
Veritas Ventures Recommendation
We recommend this villa to investors who want a long lease with the water in front: 32 years in a pink zone, with open ocean and the curve of Dreamland beach a minute down the hill. Three bedrooms across 250 m² at $536,842 with 10.4% projected. The villa is completed, so letting can start immediately, and the term plus pink zoning give it a clean legal footing.
Project Overview
Dreamland · 3 bedrooms · 250 m²
District: Dreamland
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 250 m²
Land area: 210 m²
Ownership: Leasehold
Leasehold term: 32 years
Zoning: Pink
View: Ocean
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $287, occupancy 82%, gross $85 813, net $55 778, ROI 10,4%
District: Dreamland
Type: Villas
Bedrooms: 3 bedrooms
Bathrooms: 4
Building area: 250 m²
Land area: 210 m²
Ownership: Leasehold
Leasehold term: 32 years
Zoning: Pink
View: Ocean
Stage: Completed
Developer: Yolla Realty
Leasehold · developer Yolla Realty
Rental projection: ADR $287, occupancy 82%, gross $85 813, net $55 778, ROI 10,4%
Location analytics
How villas nearby earn · Dreamland
Operating villas in the same district and format. Real rental performance (comp set, airdna / airbnb). 4 properties, 4 on the map. ROI benchmark: ≈4%.
| Type · market median | Occupancy | ADR | Revenue / year | Profit / year | RevPAR |
|---|---|---|---|---|---|
| 3 bedrooms · 4 | 41% | $230 | $42,933 | $23,613 | 118 |
3BR
View
3BR
View
Luxury Villa with Sea View - Butler Service & Spa
Net profit / year$27,096
37%occupancy
$365ADR
$49,266revenue / year
$135RevPAR
3BR
View
The Ocean View Villa * Private Pool *
Net profit / year$20,130
44%occupancy
$228ADR
$36,601revenue / year
$100RevPAR
3BR
View
Lesurf 3 bedroom + private pool + rooftop
Net profit / year$5,406
24%occupancy
$112ADR
$9,829revenue / year
$27RevPAR