, ,

ODOM Tower: Calculating the profitability of commercial real estate in the project

A Safer Office Investment with GRR & GBB – ODOM Tower

About the project:

 Upon completion in 2028:

  • GRR: Guaranteed 8% per annum in dollars for 5 years
  • GBB: buyback after 5 years for 110% of the price

Payment plan:

  • 20% — down payment
  • 50% — 25-month installment plan
  • 30% – upon receipt of keys

How does GRR and GBB work, the example – the value of the commercial property is $369,449:

GRR (Guaranteed Rental Return)

Formula: Total Cost x GRR (8%) x Period (5 years). Period:

  • Year 1: $369,449 x 8% = $29,226 
  • Year 2: $369,449 x 8% = $29,226 
  • Year 3: $369,449 x 8% = $29,226 
  • Year 4: $369,449 x 8% = $29,226 
  • Year 5: $369,449 x 8% = $29,226 

Total ROI: 40% (Net Income)

GBB (Guaranteed Buyback)

Formula: Total Cost x GBB (110%). Calculation:

  • $369,449 x 110% = $406,394

Profit:

  • $406,394 – $369,449 = $36,945

Total amount (GRR + GBB):

  • GRR: $147,780 
  • GBB: $36,945 

Guaranteed net return of 50% over 5 years is $184,725

ROI – annual net income: $36,945

Why it is beneficial for investors:

  • 1. High yield: guaranteed net income of $184,725 over 5 years.
  • 2. Prestigious location: ODOM Phnom Penh is located in the city center, which guarantees high demand for commercial real estate.
  • 3. Steady Growth: Real estate investments in this area have shown steady growth in value.
  • 4. Reliability: A project from a proven developer with guaranteed rental income and increased property value.

About the project:

Share this: