Maldives resort investment
ROI Calculator — Maldives Villa Investment
Model the rental yield, net operating income and payback period for a Maldives resort villa. Figures are illustrative and based on 2024–2026 market data — not investment advice.
$3,000,000
$2,000,000$6,000,000
81%
40% (low season only)95% (prime property)
Market average for Overwater Bungalow: 81% (2024–2025)
Model assumptions
- ADR (avg daily rate)
- $900/night
- Operating expenses
- 44% of revenue
- Capital gains
- Not modelled
- Financing costs
- Not modelled
Projected returns
Annual gross revenue
$266,085
before operating costs
Net operating income
$149,008
after opex
Gross yield
8.9%
revenue / purchase price
Net yield
5.0%
NOI / purchase price
Payback period
20.1 years
at current NOI, no appreciation
Illustrative only. Actual returns depend on resort operator agreement, management fees, vacancy, maintenance, and regulatory changes. Always obtain independent financial advice before investing.
Enquire about Maldives resort properties
Connect with specialist Maldives property advisors — free, no obligation.