Boracay's Crown Regency Resort & Convention Center
Payback A
Estimated 10-year Full Return of Investment
(based on a T3 unit with a projected room rate of Php3,680.00 per night)
Your PhP 6.0 M investment gives the following returns:
*45- day FREE Stay in (with an option to sell or use) Php 165,600.00 Value that you can use in any Crown Regency around the Philippines or affiliated hotel partners around the world.
* Income from a 320-Day enrolment in Condotel operations.
320 days @ 70% occupancy = 224 day
X Php 3,680/day
= Php 824,320
Deduct approx. 50% as management fee, taxes, incentive bonus Deduct approx. 50% as management fee, taxes, incentive bonus Deduct approx. 50% as management fee, taxes, incentive bonus
Projected Net Income Annually = (Php 412,160)
* A very conservative assumption of 70% occupancy per year and Php 3,680/day still gives you a projected income of 412,160.00 per year...and you still own the condo unit...WOW!!!
Buy-back Program 5 years after condotel operations, investors can have the following options:
* Resell the unit at the open market.
* Resell the unit to Fuente Triangle Realty Development Corp. at *acquisition price.
Unit T1: Ground (Garden View) 59 sqm w/ Loft
Php 9.5 M
Cash Payment: Php 8.9 M
Unit T2: Ground (Pool View) 57.5 sqm w/ Loft
Php 10 M
Cash Payment: Php 9.5 M
Unit T3: 2nd & 3rd Floor (Garden View) 33.5 to 34.5 sqm
Php 6 M
Cash Payment: Php 5.5 M
Unit T4: 2nd & 3rd Floor (Pool View) 33.5 to 34.5 sqm
Php 6.2 M
Cash Payment: Php 5.7 M
Unit T4A: 2nd & 3rd Floor (Pool View) 41.5 sqm
Php 6.8 M
Cash Payment: Php 6.5 M
SU Units: Deck (Pool View) 52 to 81 sqm Approx.
Php 150K/sq.m.
Cash Payment: Php 134 K / sqm
Installment Term 1 (With Downpayment / Without Retention)
Downpayment to Condotel Monthly Installment
50% 50% balance in equal 36 monthly installments up to Dec. 2012
40% 60% balance in equal 36 monthly installments up to Dec. 2012
30% 70% balance in equal 36 monthly installments up to Dec. 2012
Installment 2 (With Downpayment / With Retention)
Downpayment to Condotel Monthly Installment Retention Amount Upon Start of Operation
30% 40% balance in equal 36 monthly installments up to Dec. 2012 30%
30% 50% balance in equal 36 monthly installments up to Dec. 2012 20%
30% 60% balance in equal 36 monthly installments up to Dec. 2012 10%
to invest contact me at 09228591216
Be safe. Deal with me.
condotel investment with 45 days hotel accomodation in manila,davao, around the world
Reply With Quote
Posting Permissions
