|
|
Villatel Condo Projection of Return on Investment
Projected ROI for 1 Golf Villatel Suite
The return on investment of a villatel apartment obviously depends on two variables.
(a) The total amount of personal usage in a calendar year.
(b) The resort occupancy rate.
The resort published rates are as follows:
2 bedroom unit - $350 per night
1 bedroom unit - $250 per night
Studio unit - $190 per night
The rental formula used in the management/leaseback agreement is as follows: 50% of gross revenue = villatel operating costs, 10% of the remaining 50% = management and administration, the remaining 90% of the 50% = unit owners.
Therefore, unit owners revenue is calculated at 45% of the gross revenue.
ROI Example Projection:
OCC Rate
|
Rental Days
|
Cash Rtn
|
%rtn |
Money Back
|
50% |
180 |
$28,350 |
10.9 |
9 years |
60% |
216 |
$34,020 |
13 |
7.6 years |
70% |
252 |
$39,690 |
15.2 |
6.5 years |
75% |
270 |
$42,525 |
16.3 |
6.1 years |
80% |
288 |
$45,360 |
17.4 |
5.7 years |
85% |
306 |
$48,195 |
18.5 |
5.3 years |
90% |
324 |
$51,030 |
19.6 |
5 years |
95% |
342 |
$53,865 |
20.7 |
4.8 years |
*This illustration does not include any special promo's or bulk block bookings that the resort may offer from time to time.
To apply, simply complete the Application Form and return it to us with confirmation of the deposit. The form is in the pdf format- if you do not have software suitable for opening such a file, you can download the free Adobe Reader here.
Following the approval of your application, you will be sent the final contract, to be returned with the outstanding balance.
Following the approval of your application, you will be sent the final contract, to be returned with the outstanding balance.
|
Boracay
Golf
