Slide 2:
Projected Return of Investment Studio unit 8th Level ; Unit 805 @ Php3,163,424
45% - 55% profit sharing on the gross Occupancy Rate 60% (conservative rate)
No. of nights per month 30
Room rate for Studio unit 4,000 – point of reference: Makati hotels and inns
Room revenue per mo. Php 120,000
@60% Occupancy rate Php 72,000
Unit owner’s share (45%) Php 32,400
Annual revenue per unit Php 388,800 – will start after Turn Over
Total Cost of Investment Php 3,163,424 – Unit Price
Payback (60 mos.) 5 years from date of delivery
Total revenue in 60 mos. Php1,944,000 - 62.18% ROI in 60 mos.
Assuming 40% increase on TCP after 5 years:
Php. 3,163,424 * 40% = Php. 1,265,370 + 1,944,000 = Php. 3,209,370
Total Return of Investment : Php. 3,209,370.00
Total Net Worth of Asset in 5 years Php. 7,344,794
TCP+Revenue in 60 mos. + 40% Price Increase
Slide 3:
Projected Return of Investment 1 BR Flat unit 8th Level ; Unit 807 @ Php 3,665,688
45% - 55% profit sharing on the gross Occupancy Rate 60% (conservative rate)
No. of nights per month 30
Room rate for 1 BR unit 5,000 – point of reference: Makati hotels and inns
Room revenue per mo. Php 150,000
@60% Occupancy rate Php 90,000
Unit owner’s share (45%) Php 40,500
Annual revenue per unit Php 486,000– will start after Turn Over
Total Cost of Investment Php 3,665,688 – Unit Price
Payback (60 mos.) 5 years from date of delivery
Total revenue in 60 mos. Php 2,430,000 – 66.29 % ROI in 60 mos.
Assuming 40% increase on TCP after 5 years:
Php. 3,665,688 * 40% = Php. 1,466, 275 + 2,430,000 = Php. 3,896,275
Total Return of Investment : Php. 3,896,275.00
Total Net Worth of Asset in 5 years Php. 7,561,963.00
TCP+Revenue in 60 mos. + 40% Price Increase
Slide 4:
Projected Return of Investment 2 BR Flat unit 8th Level ; Unit 808 @ Php 5,738,720
45% - 55% profit sharing on the gross Occupancy Rate 60% (conservative rate)
No. of nights per month 30
Room rate for 2 BR Flat unit 7000 – point of reference: Makati hotels and inns
Room revenue per mo. Php 210,000
@60% Occupancy rate Php 126,000
Unit owner’s share (45%) Php 56,700
Annual revenue per unit Php 680,400 – will start after Turn Over
Total Cost of Investment Php 5,738,720 – Unit Price
Payback (60 mos.) 5 years from date of delivery
Total revenue in 60 mos. Php 3,402,000 - 59.28 % ROI in 60 mos.
Assuming 40% increase on TCP after 5 years:
Php. 5,738,720 * 40% = Php. 2,295,488 + 3,402,000 = Php. 5,697,488
Total Return of Investment : Php. 5,697,488.00
Total Net Worth in 5 years Php. 11,436,208.00
TCP+Revenue in 60 mos. + 40% Price Increase
Slide 5:
Projected Return of Investment 1 BR Loft unit 9th Level ; Unit 808 @ Php 4,624,499
45% - 55% profit sharing on the gross Occupancy Rate 60% (conservative rate)
No. of nights per month 30
Room rate for 1 BR Loft unit 8,000 – point of reference: Makati hotels
and inns
Room revenue per mo. Php 240,000
@60% Occupancy rate Php 144,000
Unit owner’s share (45%) Php 64,800
Annual revenue per unit Php 777,600 – will start after Turn Over
Total Cost of Investment Php 4,624,499 – Unit Price
Payback (60 mos.) 5 years from date of delivery
Total revenue in 60 mos. Php 4,665,600 - 100.88 % ROI in 72 mos.
Assuming 40% increase on TCP after 5 years:
Php. 4,624,499 * 40% = Php. 1,849,800 + Php 4,665,600 = Php. 6,515,400.00
Total Return of Investment : Php. 6,515,400.00
Total Net Worth in 5 years Php. 11,139,899
TCP+Revenue in 60 mos. + 40% Price Increase
Slide 6:
Given the chance to Own an Income Generating property like this . . .
I’m sure, YOU wouldn’t want to miss this chance, wouldn’t you?
Reserve your unit NOW !!! Luxurious and Quality Investment,
Worry Free Lodging Business in MAKATI CITY
Fastest Return of Investment ( ROI ) in just 72 months,
and a very clear picture of Profit and Gain. . . . . .