Download pptx - SANUR BOUTIQUE CONDOTEL

Transcript

SANUR BOUTIQUE CONDOTEL

Jl. Danau Tamblingan no 188 , Sanur, Bali 80228Email: [email protected]

Location

Bali HyattSanur Condotel

Swissbel

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

24 Unit Superior Rooms

16 Unit Deluxe Rooms

2 Unit Suites

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

Sanur Beach

Sanur Beach

Shopping Heaven

Water Sports

Water Sports

Water Sports *Feb event

Dine

THANK YOU