Batumi coastline and investment real estate
Back to home
Investment desk / Batumi / 2026

Investment scenarios

Open dossiers
01

Basis

Entry price and buyer costs are separated from the operating model.

02

Operations

Gross rent flows through occupancy, management, taxes and reserves to NOI.

03

Exit

IRR includes annual NOI, exit value and selling costs.

Published dossiers

Two mandates. Two distinct capital strategies.

Scroll the investment desk: each dossier discloses price, operating NOI, IRR and legal context without a retail listing showcase.

Old Batumi Income Package, Old Batumi
Old Batumi / field image
New Boulevard, Batumi / field image
ASSET STUDYILLUSTRATIVE BASIS
Income scenario

Old Batumi Income Package

$155,000

A rental-income scenario built around the historic centre, walkability and a transparent operating model.

Area72 m²physical basis
NOI / year$9,626operating income
IRR / 5 years8.9%unlevered
Appreciation4.0%annual scenario
Not an offer · parameters require asset-specific underwriting
Residency and capital

Investment Residency Package

$360,000

A scenario aligned with the investment-residency threshold, a diversified property and a medium-term capital horizon.

Area148 m²physical basis
NOI / year$23,814operating income
IRR / 5 years9.7%unlevered
Appreciation4.5%annual scenario
Not an offer · parameters require asset-specific underwriting
Budget range
Investment objective
3matching dossiers
Old Batumi Income Package, Old Batumi
Old Batumi
Dossier 01

Old Batumi Income Package

A rental-income scenario built around the historic centre, walkability and a transparent operating model.

Entry price
$155,000
Area
72 m²
NOI / year
$9,626
IRR / 5 years
8.9%
Growth / year
4.0%
Gross yield
9.2%
Calculation basisMODEL INPUTS
Paid occupancy90.0%
Management18.0%
Taxes and reserve7.0%
IRR / 3 years8.6%
Acquisition cost2.0%
Selling cost2.0%

Illustrative scenario, not a listing or public offer. Metrics are calculated from visible assumptions.

Investment Residency Package, New Boulevard, Batumi
New Boulevard, Batumi
Dossier 02

Investment Residency Package

A scenario aligned with the investment-residency threshold, a diversified property and a medium-term capital horizon.

Entry price
$360,000
Area
148 m²
NOI / year
$23,814
IRR / 5 years
9.7%
Growth / year
4.5%
Gross yield
9.8%
Calculation basisMODEL INPUTS
Paid occupancy90.0%
Management18.0%
Taxes and reserve7.0%
IRR / 3 years9.4%
Acquisition cost2.0%
Selling cost2.0%

Illustrative scenario, not a listing or public offer. Metrics are calculated from visible assumptions.

Rental Studio on New Boulevard, New Boulevard, Batumi
New Boulevard, Batumi
Dossier 03

Rental Studio on New Boulevard

A compact short-term rental scenario by the sea: entry below the residency threshold, with occupancy and management doing the work.

Entry price
$98,000
Area
38 m²
NOI / year
$5,777
IRR / 5 years
8.6%
Growth / year
4.0%
Gross yield
9.5%
Calculation basisMODEL INPUTS
Paid occupancy85.0%
Management20.0%
Taxes and reserve7.0%
IRR / 3 years8.3%
Acquisition cost2.0%
Selling cost2.0%

Illustrative scenario, not a listing or public offer. Metrics are calculated from visible assumptions.

Compare all dossiers

Filter scenarios by your constraints.

Filters change the comparison set; each package keeps its underwriting model open.

Budget range
Investment objective
3matching dossiers
Old Batumi Income Package, Old Batumi
Old Batumi
Dossier 01

Old Batumi Income Package

A rental-income scenario built around the historic centre, walkability and a transparent operating model.

Entry price
$155,000
Area
72 m²
NOI / year
$9,626
IRR / 5 years
8.9%
Growth / year
4.0%
Gross yield
9.2%
Calculation basisMODEL INPUTS
Paid occupancy90.0%
Management18.0%
Taxes and reserve7.0%
IRR / 3 years8.6%
Acquisition cost2.0%
Selling cost2.0%

Illustrative scenario, not a listing or public offer. Metrics are calculated from visible assumptions.

Investment Residency Package, New Boulevard, Batumi
New Boulevard, Batumi
Dossier 02

Investment Residency Package

A scenario aligned with the investment-residency threshold, a diversified property and a medium-term capital horizon.

Entry price
$360,000
Area
148 m²
NOI / year
$23,814
IRR / 5 years
9.7%
Growth / year
4.5%
Gross yield
9.8%
Calculation basisMODEL INPUTS
Paid occupancy90.0%
Management18.0%
Taxes and reserve7.0%
IRR / 3 years9.4%
Acquisition cost2.0%
Selling cost2.0%

Illustrative scenario, not a listing or public offer. Metrics are calculated from visible assumptions.

Rental Studio on New Boulevard, New Boulevard, Batumi
New Boulevard, Batumi
Dossier 03

Rental Studio on New Boulevard

A compact short-term rental scenario by the sea: entry below the residency threshold, with occupancy and management doing the work.

Entry price
$98,000
Area
38 m²
NOI / year
$5,777
IRR / 5 years
8.6%
Growth / year
4.0%
Gross yield
9.5%
Calculation basisMODEL INPUTS
Paid occupancy85.0%
Management20.0%
Taxes and reserve7.0%
IRR / 3 years8.3%
Acquisition cost2.0%
Selling cost2.0%

Illustrative scenario, not a listing or public offer. Metrics are calculated from visible assumptions.

07 / Calculator

Investment project returns, calculated line by line.

Adjust the budget, holding period and assumptions. We show the path from gross rent to NOI and cash flows — not one promotional number.

Scenario inputs

Model assumptions

Unlevered
$80K$600K
Holding period
Net NOI / year
$12,150
Margin: 75.0%
Scenario IRR
8.8%
Unlevered
Gross rent$18,000
Collected rent$16,200
Management + reserve-$4,050
Net NOI$12,150
Exit value$243,331
Net sale proceeds$238,464
Capital gain$38,464
Acquisition costs-$4,000
Total cash profit$95,214

Acquisition and selling costs: 2.0% + 2.0%. Leverage and personal investor taxes are excluded.

Next step / underwriting

Test the scenario against your own budget.