(based on a T3 unit with a projected room rate of Php5,000.00 per night)
Your PhP 5.0 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 @ | 320 days @ | 320 days @ |
| 256 days | 224 days | 192 days |
| x Php 5,000/day | x Php 5,000/day | x Php 5,000/day |
| = Php 1.28 M | = Php 1.12 M | = Php 0.96 M |
| 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 | (Php 640,000) | (Php 560,000) |
A very conservative assumption of 60% occupancy per year and Php 5,000.00/day still gives you a projected income of 480,000.00 per year
· Compared to a bank desposit with a maximum of 5% interest, your Php 4.0 M earns you only Php 200,000 per year
Bank Desposit
with an estimated annual interest of 5% gives you
Php 200,000.00
VS
Condotel Enrollment
with an assumption of 60% occupancy at Php 5,000.00/day
Php 480,000.00
· Condotel Enrollees earn Php 280,000.00 MORE than the standard bank deposit once the Condotel is operational and the Unit is fully paid.
· In addition to the projected net income, investors have their *45-day Free Stay guaranteed benefit which they have the option to sell.
· An Investor can easily sell their *45-day FREE stay to travel agencies especially during peak season.
*45-DAY FREE STAY / YEAR
with an option to sell or use worth
Php 225,000.00
based on an assumption of 4-star hotel rates of Php 5,000.00/day in Boracay
Projected Net Income
Php 480,000
+
Guaranteed Benefit
Php 225,000.00
An investor gets an estimated total of
Php 705,000.00 per year
Unit T1 | Unit T2 | Unit T3 | Unit T4 | Unit T4A | Special Unit | |
| Projected Room Rate/Night | Php 11,000 | Php 12,500 | Php 5,000 | Php 6,000 | Php 7,500 | Php 15,000 |
| PRO-RATA Share | 2.2 | 2.5 | 1.0 | 1.2 | |
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 facilities through the Crown Regency Hotel chain.
· Upon operation of the condotel, investors will receive percentage of income based on the payments made to the total contract value.
o If investor has paid less than 50% of the total contract value, investor receives 25% of the income due.
o If investor has paid 50% to 70% of the total contract value, investor receives 50% of the income due.
o If investor has paid 71% to 90% of the total contract value, investor receives 75% of the income due.
o If investor has fully paid the total contract value, investor receives the full income due him.
Payback B (Guaranteed Fix Payback Scheme)
· 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 12% of the *acquisition price for 15 years from the start of the condotel operation provided that he has fully paid the total contract value of the investment.
Example: Php5.0 M investment (Acquisition Price)
12% of investment is Php 600,000.00 per year
x 15 years = Php 9.0 M (Total income for 15 years)
Buy-back Program
· Upon operation of the condotel, investors will receive percentage of income based on the payments made to the total contract value.
o If investor has paid less than 50% of the total contract value, investor receives 25% of the income due.
o If investor has paid 50% to 70% of the total contract value, investor receives 50% of the income due.
o If investor has paid 71% to 90% of the total contract value, investor receives 75% of the income due.
o If investor has fully paid the total contract value, investor receives the full income due him.
Payback B (Guaranteed Fix Payback Scheme)
· 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 12% of the *acquisition price for 15 years from the start of the condotel operation provided that he has fully paid the total contract value of the investment.
Example: Php5.0 M investment (Acquisition Price)
12% of investment is Php 600,000.00 per year
x 15 years = Php 9.0 M (Total income for 15 years)
Buy-back Program
A years after condotel operations, investors can have the following options:
Resell the unit at the open market.
Resell the unit to Fuente Triangle Realty Development Corp. at *acquisition price.
Resell the unit to the open market through Fuente Traingle Realty Development Corp. for a minimal fee.
PrivilegesResell the unit at the open market.
Resell the unit to Fuente Triangle Realty Development Corp. at *acquisition price.
Resell the unit to the open market through Fuente Traingle Realty Development Corp. for a minimal fee.
In order to give maximum benefits to the investors, the privileges in owning a unit are:
· Every year each condotel unit owner gets a *45-day Free Stay at the resort in his unit or the equivalent room type. (Transferrable, Valid for one year and is non-cumulative)
· Plus 7-day FREE stay at Club Ultima or any Crown Regency operated hotels nationwide (annually). Interval InternationalCrown Regency
· Subject to 3 months prior notice before expiry, the unused 45-day free stay is convertible to same room night equivalent at any Crown Regency hotel with no expiry period. Check the website www.crownregency.com or www.clubultima.com
· The *45-day free stay could also be exchanged with 2,000 Interval International affiliated hotels & resorts worldwide. Check the website www.intervalworld.com
· This unique condotel investment opportunity entitles the unit owner the added advantage of using multiple properties in any Crown Regency Hotel & 2,000 resorts worldwide - An unmatched privilege never offered by any other company in the Philippines today.
· Every year each condotel unit owner gets a *45-day Free Stay at the resort in his unit or the equivalent room type. (Transferrable, Valid for one year and is non-cumulative)
· Plus 7-day FREE stay at Club Ultima or any Crown Regency operated hotels nationwide (annually). Interval InternationalCrown Regency
· Subject to 3 months prior notice before expiry, the unused 45-day free stay is convertible to same room night equivalent at any Crown Regency hotel with no expiry period. Check the website www.crownregency.com or www.clubultima.com
· The *45-day free stay could also be exchanged with 2,000 Interval International affiliated hotels & resorts worldwide. Check the website www.intervalworld.com
· This unique condotel investment opportunity entitles the unit owner the added advantage of using multiple properties in any Crown Regency Hotel & 2,000 resorts worldwide - An unmatched privilege never offered by any other company in the Philippines today.
