SAVAGE RESIDENCES · BY HHG

Investment Calculator

Choose a residence, select a payment plan and review projected annual rental performance.

01 · Residence

Selected SAVAGE residence

Type

Size

Floor

Price / m²

List price incl. VAT & furnishing

02 · Payment Plan

Choose payment structure

Your purchase price

03 · Rental Assumptions

Projected annual performance

Occupancy

35%

Owner share

60%

ADR

Annual costs

€1,500

Estimated sold nights

Gross room revenue

Owner share · 60%

Booking / OTA

Paid by HHG

Estimated net annual income

Indicative net yield

Calculated against the selected purchase price.

Simple payback period

Owner Benefit

28 nights every year

Up to 7 nights per quarter, outside designated high-season periods.

Own it. Stay in it. Earn from it.

Final calculator build
PDF report is generated locally in your browser. Email delivery will be connected in the website integration step.

HHG Sales
prodaja@harmonijaresort.rs · +381 (0)66 814 1111

Rental projections are illustrative and are not a guarantee of future income or occupancy. Current model assumptions: 35% annual occupancy, 60% owner share of room revenue, Booking/OTA commission borne by HHG, and €1,500 annual owner costs. Owner use is shown as a benefit and is not deducted again from the 35% annual occupancy assumption.

SAVAGE

RESIDENCES · BY HHG

INVESTMENT REPORT

Selected Residence

—

List Price

—

Payment Plan

—

Purchase Price

—

Payment Saving

—

Payment Schedule

Projected Annual Rental Performance

Average Nightly Rate

—

Annual Occupancy

35%

Estimated Sold Nights

—

Gross Room Revenue

—

Owner Share

60%

Owner Share Value

—

Annual Owner Costs

€1,500

Booking / OTA

Borne by HHG

Estimated Net Annual Income

—

Indicative Net Yield

—

Simple Payback

—

Owner Benefit

28 nights per year Up to 7 nights per quarter, outside designated high-season periods.

HHG · Harmonia Hospitality Group
SAVAGE Residences Sales

prodaja@harmonijaresort.rs
+381 (0)66 814 1111

This investment report is illustrative and does not constitute a guarantee of future income, occupancy or investment return. Calculations are based on the selected residence, selected payment plan, 35% projected annual occupancy, the applicable average nightly rate, 60% owner share of room revenue and €1,500 estimated annual owner costs. Booking/OTA commission is borne by HHG.