Back to Overview
Runda Gitaru Villas
Runda, Nairobi
Performance Metrics
December 2025Total Revenue
KES 158,200+15%
December 2025 Collection
Includes rent from all 6 villas.
Net Operating Income
KES 122,67277.5% Margin
After Expenses
Deductions: Mgmt Fee (4%), Security, Caretaker, Garbage.
Occupancy Rate
100%Stable
6/6 Villas Occupied
Full occupancy maintained.
Advance Payments
KES 27,000Pre-paid
Tenant Credit Balance
Newton Kariuki has a credit balance.
Collection Efficiency
105%Over Target
Collected vs Expected
Due to advance payments and arrears recovery.
Avg Rent / Unit
KES 25,000Standard
Per Villa Monthly
Consistent across all units.
Staff & Security
KES 28,000Fixed Cost
Monthly Overhead
Caretaker salary and security services.
Utility Recovery
KES 6,400Pass-through
Water & Garbage
Collected from tenants for utility bills.
Tenant Ledger
| Unit | Tenant Name | Payment Date | Rent Amount | Status |
|---|---|---|---|---|
| 1 | Newton Kariuki | Dec 6 | KES 25,000 | Paid (Advance) |
| 2 | Anthony Njunguna | Nov 28 | KES 25,000 | Paid (Nov) |
| 3 | Moses Maina | Dec 8 | KES 25,000 | Paid |
| 4 | Eddah Molyn | Dec 7 | KES 25,000 | Paid |
| 5 | Peterson Muriga | Dec 7 | KES 25,000 | Paid |
| 6 | Joseph Maina | Dec 6 | KES 25,000 | Paid |