SANUR BOUTIQUE CONDOTEL
-
Upload
beny-sugandi -
Category
Real Estate
-
view
106 -
download
1
Transcript of SANUR BOUTIQUE CONDOTEL
Benefit
Prime Location 4 stars hotel facility 42 units *best
revenue Leasehold 30 year Buy back Guarantee 100% in 15 years 16% ROI Guaranteed 10 yrs pay back
period 21 point free stay
Price List Type of Room Size Price HC Disc
10%SC Disc 5%
Superior 32 2.032.000.000
1.828.800.000
1.930.400.000
Deluxe 36 2.286.000.000
2.057.400.000
2.171.700.000
Suite 54 3.428.000.000
3.085.200.000
3.256.600.000
Price are include : Leasehold 30 yrs – Fully furnish & Hotel Management
Payment
Bank Mandiri Cab. Denpasar
Account Name PT. Amerta Raya Sanur
Payment MethodDeluxe 36 – Rp 2.286.000.000
Hardcash Disc 10% 2.057.400.000
Disc Visit Money
60.000.000 1.997.400.000
Disc BBG 5% 102.870.000 1.894.530.000
Disc 1 YR ROI 8% 164.592.000
Price + PPN 10%
1.902.931.800
Booking Fee
20.000.000
Week 1 30% 550.879.540
Month -1 666.026.130
Month - 2 666.026.130
Total 1.902.931.800
Payment MethodDeluxe 36 – Rp 2.286.000.000
Soft cash Disc 5% 2.171.700.000
Disc Visit 60.000.000 2.111.700.000
Disc BBG 5% 108.585.000 2.003.115.000
Disc 1 YR ROI 8% 173.736.000
Price+PPN 10%
2.012.316.900
Booking Fee 20.000.000
Week 1 30% 583.695.070
Month 1 10% 201.231.690
Month 2 10% 201.231.690
Month 3 10% 201.231.690
Month 4 10% 201.231.690
Month 5 10% 201.231.690
Month 6 10% 201.231.690
Month 7 10% 201.231.690
Estimate ROIYrs
Room rate
Occy Revenue Gop RP ROI ROI Accumulation
1 1.350.476 146.762.400 8% 146.762.400
2 1.418.000 75% 16.303.445.000 70% 5.706.209.250 141.476.262 7.7% 228.238.663
3 1.488.900 80% 18.259.869.600 70% 6.390.954.360 158.453.414 8.6% 446.692.076
4 1.563.345 80% 19.172.863.080 70% 6.710.502.078 166.376.085 9.1% 613.068.161
5 1.641.512 80% 20.131.506.234 70% 7.046.027.182 174.694.889 9.5% 787.763.050
6 1.723.588 85% 22.459.211.642 70% 7.860.724.075 194.893.985 10.6%
982.657.035
7 1.809.767 85% 23.582.172.224 70% 8.253.760.279 204.638.685 11.2%
1.187.295.720
8 1.900.256 85% 24.761.280.836 70% 8.666.448.292 214.870.619 11.7%
1.402.166.338
9 1.995.268 85% 25.999.344.877 70% 9.099.770.707 225.614.150 12.3%
1.627.780.488
10 2.095.032 85% 27.299.312.121 70% 9.554.759.242 236.894.857 12.9%
1.864.675.345
25 4,355,421 85% 56,753,309,248 70% 19,863,658,237 492,487,394
26.8%
7.232.118.623