Investment Analysis
Data-driven returns backed by verified Airbnb performance and Panglao market indicators
ROI Calculator
Purchase Price
PHP 32,500,000
Monthly Income
PHP 395,000
Annual Income
PHP 4,740,000
Annual ROI
14.6%
Investment Comparison
| Asset | Annual Return | Monthly Income | Risk | Effort |
|---|---|---|---|---|
| Panglao Prime Villa | 17-25% | PHP 395K | Medium | Zero (managed) |
| PH Stock Market (PSEi) | 6-10% | Dividends only | High | Active |
| PH Government Bonds | 5-7% | Semi-annual | Low | None |
| Manila Condo Rental | 3-5% | PHP 20-50K | Medium | Self-managed |
| Time Deposit (BDO) | 2-4% | At maturity | Very Low | None |
Panglao Market Data
Bohol Tourists (2025)
1,427,362
+166% vs 2022
Airport Passengers
2.22M
Over 2M design capacity
Skyscanner Ranking
#8
Global trending 2025
Flight Search Growth
+77%
Year-over-year
Luxury ADR (Airbnb)
PHP 6,000-8,400+
Per night
Bohol Tourism GDP Share
70-74%
Of provincial GDP
Financing Options
BDO Bank partnership: up to 70% loan-to-value at 6% interest over 15 years. Monthly net cashflow of PHP 229,604 after mortgage on Villa D.
70%
Loan-to-Value
6%
Annual Interest
15 yrs
Loan Term
Only 2 Villas Remaining
Villas A and B are sold. Reserve Villa C or Villa D with PHP 200,000. BDO Bank financing available.