PAYBACK

 

*In addition to the projected net income, Investors  possess a *45-day FREE stay guaranteed benefit which they have the option to sell.

*45-DAY ANNUAL FREE STAY is worthy Php165,000.00 (based on the assumption of 4-star hotel rate of Php 3.680 per day in Boracay)

*An investor can easily sell their *45-day FREE stay to travel agencies especially during peak season.

Projected Net Income: Php 412,160.00 + Guaranteed Benefit: Php 165,600.00

 

*An Investor can get an estimated total of Php577,760.00 per year.

Unit T1                Unit T2             Unit T3                Unit T4                 Unit T4A               Special Units

Ground                 Ground           2^nd & 3^rd Flr          2^nd & 3^rd Flr            2^nd & 3^rd Flr                   Deck

(Garden View)         (Pool View)      (Garden View)         (Pool View)            (Pool View)                (PoolView)

59 sqm w/ Loft              57.5 sqm w/ Loft          33.5 to 34.5 sqm            33.5 to 34.5 sqm                   41.5 sqm                          52 to 81 sqm

PROJECTED      Php8,096.00         Php9,200.00      Php3,680.00          Php4,416.00          Php5,520.00             Php11,040.00

ROOM RATE / NIGHT

PRO-RATA Share         2.2                 2.5               1.0                 1.2                  1.5                    3.0

 

*The bigger the investment, the higher the returns. Investors could look forward to an estimated 10-year full return of their investment once the Condotel is operational and Unit is fully paid for. In the meantime, he can enjoy the good life in Boracay or the privileges & benefits of being a member of Club Ultima and in all of its off-site facilities through the Crown Regency Hotel chain.

*Upon operation of the condotel, investors will receive percentage of income based on the payments made to total contract value.

-  If investor has paid less than 50% of the total contract value, investor receives 25% of the income due.

-  If investor has paid than 50.1% to 70% of the total contract value, investor receives 50% of the income due.

-  If investor has paid than 70.1% to 90% of the total contract value, investor receives 75% of the income due.

-  If investor has paid than 90.1% of the total contract value, investor receives 100% of the income due.

 

*not valid under guaranteed fix payback program

ESTIMATED 10-YEAR FULL RETURN OF INVESTMENT

OPTION A: FREE Nights and Pooled Income System

(based on a T3 unit with a projected room rate of Php3,680 per night)

Your Php 6-Million investment gives the following returns:

*45-day FREE stay (with an option to sell or use).   *Income from a 320-day enrolment in Condotel operations.

320 Days at                         320 Days at                     320 Days at

90% occupancy*                 80% occupancy*              70% occupancy*

288 Days                 256 Days              224 Day

x Php3,680.00 per day          x Php3,680.00 per day        x Php3,680.00 per day

Php1,059,840            Php942,080          Php412,160

Deducted approximately 50% as management fee, taxes, incentives, bonuses, etc.

Projected Annual NET Income

Php529,920             Php471,040           Php412,160

*At a very conservative assumption of 70% occupancy per year and Php 3,680 per day still gives you a projected income o Php412,160.00 per year.
*Compared to a bank deposit with a maximum of 5% interest, your Php 6 Million earns you only Php300,000.00 per year.



Condotel enrolees earn Php112,160 MORE than the standard bank deposit once the Condotel is operational and the Unit is fully paid.

 

*not valid under guaranteed fix payback program.

 

ESTIMATED 10-YEAR FULL RETURN OF INVESTMENT

OPTION B: Guaranteed Fix Income

 

*If an investor wish to avail of the guaranteed fix payback scheme, he must surrender his 45 Free days to Fuente Triangle Realty Development Corporation. In return, he will receive an annual income of 8% of the acquisition price for 15 years from the start of condotel operation provided that he has fully paid the total contract value of the investment.

 

Example: Php 6 Million investment (Acquisition Price)

8% of investment is Php 480,000.00 per year

X 15 years = Php 7,200,000.00 (Total income for 15 years)

 

---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

 

Buy-back Program

*Five (5) years after condotel operations, investors can have the following options:

a. Resell the unit at the open market;

b. Resell the unit to Fuente Triangle Realty Development Corporation at “acquisition price; or

c. Resell the unit to the open market through Fuente Triangle Realty Development Corporation for a minimal fee.

BACK TO HOME