1 bed flat with sea views
Crown Regency Boracay offers you an exciting opportunity to own a
Condotel unit in its new Hotel that start construction last November 2007 in the World Famous Boracay Island Beach. Crown
Regeny Boracay is being Developed by Fuente Triangle Development Corp, owned by J.K and Sons Company. Owner and Hotel
Operator of Crown Regency Cebu and Davao which are enjoying 80% occupancy rates because of its superb Convention Facilities.
Crown Regency Boracay will showcase the Biggest Convention Center with 1,200 capacity and the Largest Swimming Pool with 2,
500 s.q. area in Island. This is a surefire investment for you. Only 382 units, and 50 has already been reserved. UNIT STARTS
AT P4M for single level up to P 7.5 M for LOFT units. All comes FULLY FITTED and FULLY FURNISHED! Cash buyers awaits
Discounts and PLUS a one time 45 DAYS FREE signing BONUS!
Payback (based on a T3 unit with a projected room rate of
$100 per night)
Your US $87,000 (PhP 4.0 M) 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
80% occupancy =
320 days
70% occupancy = 320 days
60% occupancy = 256 days 224 days 192 days x US
$100 /day x US $100 /day x US $100 /day = US $25,600 = US $22,400 = US $19,200 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 US $12,800
(PHP
588,800) US $11,200
(PHP 515,200) US $9,600
(PHP 441,600)
? A very conservative assumption of 60%
occupancy/year and US $100/day still gives you a projected income of US $9,600 (PHP 441,600) per year
? In a bank
desposit with a maximum of 5% interest, your US $87,000 (PHP 4.0 M) earns you only US $4,350 (PHP 200,100) per year
Bank
Desposit
with an estimated annual interest of 5% gives you
US $4,350 (PHP 200,100)
VS
Condotel Enrollment
with
an assumption of 60% occupancy at US $100 per day
US $9,600 (PHP 441,600)
? Condotel Enrollees earn US $5,250
(PHP 241,500) MORE than the standard bank deposit.
? In addition to the projected net income, investors have their
45-day Free Stay guaranteed benefit which they have the option to sell.
45-DAY FREE STAY / YEAR
with an option to sell
or use worth
US $4,500 (PHP 207,000) based on an assumption of 4-star hotel rates of US $100/day in
Boracay
Projected Net Income
US $9,600 (PHP 441,600)
+
Guaranteed Benefit
US $4,500 (PHP 207,000)
An
investor gets an estimated total of
US $14,100 (PHP 648,600) per year Unit T1
Ground
(Garden View)
59 sqm
with Loft Unit T2
Ground
(Pool View)
57.5 sqm with Loft Unit T3
2nd & 3rd Floor
(Garden View)
33.5
to 34.5 sqm Unit T4
2nd & 3rd Floor
(Pool View)
33.5 to 34.5 sqm Unit T4A
2nd & 3rd Floor
(Pool View)
41.5 sqm Special Unit
Deck
(Pool View)
50 - 90 sqm
Projected Room Rate/Night US $220 US $250 US $100 US
$120 US $150 US $300
PRO-RATA Share 2.2 2.5 1.0 1.2 1.5 3
? The bigger the investment the
higher the returns. Investors could look forward to an estimated 5-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 facil