Villatel Condo Projection of Return on Investment

Overview  Condo Specifics  Return on Investment  Gallery  Application Form

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 REAL ESTATE