Projected Return of Investment:
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
Projected Return of Investment:
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
Projected Return of Investment:
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
Projected Return of Investment:
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
Given the chance to Own an Income Generating property like this . . .:
Given the chance to Own an Income Generating property like this . . . 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. . . . . . I’m sure, YOU wouldn’t want to miss this chance, wouldn’t you? Reserve your unit NOW !!!