CONDOMKT
CONDOMAKATI
Email ConsultBook Viewing

Responds within 2 hrs · 9AM–8PM PHT

Manila Real Estate ROI Calculator

Estimate gross yield, net yield, capital gain, and total return on your Manila property investment

Quick-fill by area:

Investment Parameters

sqm
%
%
yrs
Hold Period: 5 years1 — 15 yrs

Manila Market Benchmarks (2025)

BGC6.5–8%₱180K–250K/sqm
Makati CBD5.5–7%₱150K–200K/sqm
Rockwell5–7%₱250K–320K/sqm
Bay Area7.5–9%₱120K–155K/sqm
Ortigas6.5–8%₱100K–155K/sqm

Investment Analysis Results

Gross Yield
6.90%
▲ Good
Net Yield
6.30%
▲ Good
Monthly Cash Flow
₱42,000
▲ Good
Payback Period
15.9 yrs
▲ Good

Yield vs. Market Benchmarks

7.2%
BGC
6.5%
Makati
8.1%
Bay Area
7.1%
Ortigas
6.9%
Your Property
Market Gross Yield
Your Net Yield

Annual Income Breakdown

Gross Annual Rent (100% occupancy)₱600,000
Vacancy Loss (8% vacancy)-₱48,000
Effective Gross Income₱552,000
Property Management Fee (10%)-₱55,200
Association Dues (HOA)-₱48,000
Net Annual Income (NOI)₱448,800
Gross Yield
6.90%
Net Yield (after mgmt)
5.61%
Break-Even
17.8 yrs

5-Year Capital Scenario

Price per sqm (current)₱200,000
Estimated Exit Price₱11,220,414
Capital Gain₱3,220,414
Total Rental Income₱2,520,000
Total Return₱5,740,414
Total ROI71.8%

Cumulative Return Projection

Rental Income
Capital Gain
₱0K₱1.4M₱2.9M₱4.3M₱5.7MY1Y2Y3Y4Y5₱5.7M
Year 15-yr Total: ₱5.7MYear 5
Compare 2 Areas Side by Side
Purchase Price (40sqm)
₱8.6M
₱5.6M
Gross Yield
7.2%
8.1%
Net Yield (after costs)
5.7%
6.1%
Monthly Cash Flow
₱40,872
₱28,683
Vacancy Rate
3.1%
6.8%
5-yr Cumulative Return
₱5.91M
₱3.98M

40sqm unit · 10% management fee · area vacancy rate · 7%/yr appreciation assumed

Save and share your ROI analysis

Enter your email to download a PDF report of this analysis and receive Manila market updates.

Disclaimer: These projections use estimated market averages as of Q1 2026. Actual returns vary based on specific unit condition, floor level, furnishing, tenant quality, and market conditions. This calculator is provided for informational purposes only and does not constitute financial advice. Consult a licensed financial advisor before making investment decisions.

Want a Professional Analysis?

Ask LUX to match these numbers with actual Manila areas

Open LUX Concierge →
LUX·Ask about any Manila property