1
Choose your option
Choose the option you want to calculate.
Calculator · Shanti Mantra Villas
Choose how you want to invest.
Choose how you want to invest. Then adjust the average nightly rate and occupancy to see how the estimated return changes. Resort income is calculated as a whole and your share depends on the investment option you choose.
Managed byInvera
2
Adjust your numbers
Change the nightly rate and occupancy.
The nightly rate and occupancy apply to the resort as a whole. From that total income, the calculator works out the share linked to your chosen investment option.
Selected option—Choose an entry option to start the simulation.
01Choose an entry option to activate the simulation
Then adjust Average nightly rate and occupancy to see how the scenario changes.
3
Your estimate
A simple estimate based on the options you selected.
Estimated annual income
0 €
After the 30% management charge · before tax.
0.0%Annual return
Selected entry
—
—
Estimated annual return
0.0%
After management costs · before tax.
Estimated annual income
0 €
After the 30% management charge · before tax.
Estimated payback
—
Excluding asset appreciation.
Income before tax
0 €
Base of the tax simulation.
Indonesia 10%
0 €
On the gross income linked to your share.
Spanish savings tax
0 €
With double-tax credit when applicable.
Net income / net return
0 €
Enable the tax layer to view net income.
Compare with other options
What could the same money generate elsewhere?
A simple comparison with other investment options.
4Taxes (optional)
Enable taxes only if you want to see an estimate after tax.
Taxes (optional)
Enable taxes only if you want to see an estimate after tax.
Indicative calculation: Indonesia applies 10% to the gross income linked to your share; Spain is estimated by tax bracket and takes double-tax relief into account where relevant.
Note: resort income is calculated as a whole and distributed according to each investor’s share across the 161 villas. Comparisons and taxes are indicative and do not guarantee returns.
ML Group
Put the numbers in context.
The numbers are only part of the picture. Before deciding, also consider the location, what you are buying, how it is built and who will look after the villa.
Contact
Want to review a specific scenario?
Leave your details and we can walk you through the project, available options and how the return estimates have been calculated.