Ela-G guest condo at Vista Brenthill Baguio Net Operating Income (NOI) - BnB option

Recently I bought a pre-selling condo pad in Baguio and is now about to be delivered. I am now evaluating the rental potential of said property by listing major components for my projected Net Operating Income (NOI). Could you please help me evaluate the data listed below to compare my projective return from other rental properties locations? 

Your input will be valuable to the realization of a good project study that I am currently preparing.

Please CLICK the pic for bigger Image

Disclaimer
Data listed are all assumptions, the results are only for quick analysis. #Ela-G