15/03/2026
๐๐ก๐ข๐ง๐ค๐ข๐ง๐ ๐จ๐ ๐ฒ๐จ๐ฎ๐ซ ๐๐ข๐ซ๐ฌ๐ญ ๐๐ข๐ซ๐๐ง๐ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ? ๐๐ก๐ข๐ฌ ๐ฆ๐ข๐ ๐ก๐ญ ๐๐ ๐ญ๐ก๐ ๐ซ๐ข๐ ๐ก๐ญ ๐ฌ๐ญ๐๐ซ๐ญ.
HILL RESIDENCES
Novaliches, Quezon City
Flexi Suite | 28.52 sqm | RFO
Limited Promo Discount: โฑ655,662
Original List Price: โฑ3,262,000
Net Contract Price: โฑ2,606,338 (Non-VAT Unit)
Payment Guide
Reservation Fee: โฑ30,000
5% Downpayment: โฑ141,393.84
Monthly Downpayment:
โฑ11,782.82 for 24 months
After turnover, the remaining 85% balance (~โฑ2.4M) may be financed through bank loan.
Estimated Bank Financing (7% sample rate)
โข 10-Year Loan: โฑ27,908/month
Required income: approx โฑ69,772
โข 15-Year Loan: โฑ21,605/month
Required income: approx โฑ54,012
๐๐ก๐ฒ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐จ๐ซ๐ฌ ๐๐ซ๐ ๐ฅ๐จ๐จ๐ค๐ข๐ง๐ ๐๐ญ ๐๐ข๐ซ๐๐ง๐ ๐ข๐ง ๐๐จ๐ฏ๐๐ฅ๐ข๐๐ก๐๐ฌ
Short-term rentals in Quezon City average around โฑ1,673 per night with roughly 42% occupancy annually.
Across Metro Manila, Airbnb condo stays typically range around โฑ1,900โโฑ2,300 per night depending on setup and furnishing.
๐๐ฑ๐๐ฆ๐ฉ๐ฅ๐ ๐๐จ๐ง๐ฌ๐๐ซ๐ฏ๐๐ญ๐ข๐ฏ๐ ๐๐ข๐ซ๐๐ง๐ ๐๐๐๐ง๐๐ซ๐ข๐จ
Average nightly rate: โฑ1,800
โฑ1,800 ร 15 nights per month
= โฑ27,000 monthly gross Airbnb income
Estimated expenses (cleaning, utilities, Airbnb service fees etc.):
Approx โฑ4,000
๐๐ฌ๐ญ๐ข๐ฆ๐๐ญ๐๐ ๐๐๐ญ ๐๐ข๐ซ๐๐ง๐ ๐๐ง๐๐จ๐ฆ๐
Monthly: โฑ23,000
Yearly: โฑ276,000
๐๐๐๐ซ๐ฅ๐ฒ ๐๐จ๐๐ง ๐ฏ๐ฌ ๐๐ข๐ซ๐๐ง๐ ๐๐ง๐๐จ๐ฆ๐ ๐๐จ๐ฆ๐ฉ๐๐ซ๐ข๐ฌ๐จ๐ง
10-Year Bank Loan
Monthly Loan: โฑ27,908
Yearly Loan Payment: โฑ334,896
Estimated Net Airbnb Yearly Income: โฑ276,000
Difference:
โฑ58,896 per year (~โฑ4,900 monthly)
Meaning Airbnb income can almost cover the entire mortgage.
15-Year Bank Loan
Monthly Loan: โฑ21,605
Yearly Loan Payment: โฑ259,260
Estimated Net Airbnb Yearly Income: โฑ276,000
Difference:
โฑ16,740 positive cash flow per year (~โฑ1,395 monthly)
Meaning Airbnb can fully cover the loan and still produce income.
And this estimate already assumes conservative occupancy.
Many Metro Manila hosts reach 35%โ50% occupancy depending on pricing strategy, amenities, and management.
Target Airbnb Market in Novaliches
Typical guests include:
โข Staycation guests from nearby cities
โข Families visiting relatives in QC
โข Travelers attending events in Fairview / SM area
โข Couples looking for affordable resort-style staycation
โข Business travelers working in North QC
โข Students and visiting parents near universities
Most Airbnb bookings in QC host 2โ4 guests, making studio and flexi units ideal for short stays.
๐๐ก๐ ๐ซ๐๐๐ฅ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐ฆ๐ข๐ง๐๐ฌ๐๐ญ
Even with a 10-year or 15-year bank loan, Airbnb can help offset the mortgage while the property continues to appreciate in value.
๐๐๐๐ง๐ข๐ง๐ :
โข Guests help pay the loan
โข You build a long-term real estate asset
โข Potential monthly income after loan payments
Hill Residences โ Novaliches, Quezon City
Non-VAT units still available
With a โฑ655,662 promo discount, this RFO Flexi Suite can be one of the most practical Airbnb starter investments in QC.
Message me for updated computations and available units.