Maldives · Resort Suites · available
Raa Atoll Branded Resort Suites
Huruvalhi, Raa Atoll, Maldives
Investment snapshot
Why this opportunity
A private allocation of overwater and beachfront suites within a new five-star Maldives island resort operated under a globally recognised five-star hospitality flag. The transaction is structured with a contractual 10% fixed yield during the construction phase, transitioning to an audited revenue-share model on opening. Atoll-level supply caps in the Maldives, combined with a globally recognised operator and centralised channel distribution, support both rental performance and resale liquidity.
- Fixed 10% return during construction phase
- Operated under a globally recognised five-star hospitality flag
- Two weeks personal use per year built into the agreement
- Direct seaplane and speedboat transfers from Malé
- Market
- Maldives
- Location
- Huruvalhi, Raa Atoll, Maldives
- Asset type
- Resort Suites
- Price from
- From €219,900
- Ownership structure
- Freehold · branded operator
- Completion
- Q1 2027
- Status
- available
- Projected return
- 10% fixed during construction
- Operator / Management
- Professional hospitality management
- Minimum ticket
- From €219,900
- Documents available
- Memo, payment plan, legal summary, financial model
Financial model — indicative scenarios
| Scenario | Gross annual revenue | Operating expenses | Net annual income | Net yield | Payback period |
|---|---|---|---|---|---|
| Conservative | $231,111 | $211,136 | $19,975 | 8.5% | 11.8 yrs |
| Base | $305,797 | $282,297 | $23,500 | 10.0% | 10.0 yrs |
| Upside | $360,065 | $333,040 | $27,025 | 11.5% | 8.7 yrs |
Conservative
Scenario
- Gross annual revenue
- $231,111
- Operating expenses
- $211,136
- Net annual income
- $19,975
- Net yield
- 8.5%
- Payback period
- 11.8 yrs
Base
Scenario
- Gross annual revenue
- $305,797
- Operating expenses
- $282,297
- Net annual income
- $23,500
- Net yield
- 10.0%
- Payback period
- 10.0 yrs
Upside
Scenario
- Gross annual revenue
- $360,065
- Operating expenses
- $333,040
- Net annual income
- $27,025
- Net yield
- 11.5%
- Payback period
- 8.7 yrs
Financial projections are indicative and based on assumptions about occupancy, ADR, operating costs and tax. They are not guaranteed returns. CROWNHAVEN provides private real estate advisory and does not provide regulated financial, tax or legal advice.
Legal structure
Title, lease term, payment schedule, registration steps and what the investor receives at closing are documented in the full memo. Final structure should be reviewed with independent legal counsel before commitment.
Operator & management
The asset is brought into a professionally operated short-stay or branded-residence programme. Reporting, OPEX allocation, management fees, marketing fees and owner-stay policy are detailed in the operator agreement.
Construction & timeline
Stage, target completion date and long-stop terms are summarised below. Delay clauses, milestone payments and handover protocol are covered in the full transaction pack.
Documents available on request
- Investment memo (full)
- Payment plan
- Draft sale & purchase agreement
- Land / lease title summary
- Permit overview
- Operator / management summary
- Financial model (3 scenarios)
Key risks to review before investing
- Construction delay and long-stop date exposure
- Operator performance vs. underwritten ADR and occupancy
- Tourism market volatility and seasonality
- Currency exposure (USD / IDR / AED / THB)
- Resale liquidity and exit timing
- Regulatory and zoning changes
- Rental assumptions vs. actual realised yield
Investment snapshot
Request the full investor memo
We share the complete document pack — financial model, legal structure, operator agreement summary, payment schedule and risk memo — privately, after a short qualification call.