Why Invest in

Condotel?

Why Metro Angeles

(Clark)?

Why Choose

The Ritz?

CONDOTELS are the

BEST form of real

estate today

Cash flow is immediate

Appreciation is a bonus

Hassle free ownership

RP’s entertainment capital, also Northern Philippine’

travel, investment and leisure hub.

CLARK FREEPORT ZONE (CFZ) is the next big

commercial development after Fort Bonifacio Global City

The Diosdado Macapagal

International Airport

(a.k.a, Clark International

Airport) is the world’s 2nd

Gateway to the Philippines

Most viable and convenient

airport from Central Luzon/

Northern Metro Manila

One of Asia’s biggest

aviation complexes

With modern amenities, the

next premier international

gateway in RP

The DMIA Advantage…

DMIA Carriers

Magsaysay corner Rizal St., Plaridel 1 Subdv.,

Malabanias, Angeles City

Showcase of

ultimate hotel

experience

Managed and

operated by

Best Western

Premier

Free 8 accommodation nights

every year

No Association Dues

Hotel Income

Will develop & deliver

Lease-back

Dividends

70 years

4,000+ hotels

92 countries

15M guests

$ 1M/day

NEIGHBORING

HOTELS

The Fields Plaza Suites5,940 – 18,400/night

Angeles Beach Club5,150 – 47,600/night

Lewis Grand Hotel5,300 – 18,000/night

CLARK FREEPORT

HOTELS

Fontana Hotels8,400 – 23,350/night

Hotel Stotsenberg7,000 – 14,500/night

Holiday Inn - Clark5,700 – 12,400/night

Year 1

Occupancy Rate 50%

Average Daily Rate 5,000

Total Room Areas 3,916.28

Net Income per Sqm. 9,605

Unit Floor Area 34.20

Annual Income 328,500

No. of days 365

Hotel Occupancy 50%

Occupied Room Days 183

Ave. Daily Rate 5,000

Annual Gross Rev 912,500

Less: 10% Mgt Fee to Brand Operator 91,250

Net of Mgmt Fee 821,250

Less: 50% Operational Expenses 410,625

Earnings (Before Income Tax) 410,625

80% Share/ Unit Owner 328,500

80% Share/ Unit Owner vs. Total Investments 9.23%

Accum Earnings vs. Total Investments 9.23%

NET INCOME PER SQM 9,605

NET INCOME PER ANNUM 328,500

Yr Occupancy ADRTotal

Area

Net Income

Per sqm

Unit

F.A.

Annual

Income

1 50% 4,000 3,916.28 7,684.21 34.20 262,800

2 62% 5,250 3,916.28 12,506 34.20 427,707

3 72% 5,500 3,916.28 15,215 34.20 520,344

4 75% 5,750 3,916.28 16,569 34.20 566,663

5 75% 6,000 3,916.28 17,289 34.20 591,300

Yr Occupancy ADRTotal

Area

Net Income

Per sqm

Unit

F.A.

Annual

Income

1 50% 5,000 3,916.28 9,605 34.20 328,500

Accom. Benefits : 8 nightsAverage Daily Rate of : 5,000Gross Accom. Value : 40,000Annual Income : 480,000Total Annual Value : 520,000

TCP : 3,180,000Plus F&A : 380,000Total : 3,560,600Annual Return : 14.60%ROI : 6-7 years

Launch Price: PhP 93,000/sqm

30% Down paymentSpot D.P. (10% disc)Within 3 months (5% disc)Within 6 months (no disc)

70% Balance (In-house)2 years to pay 9% p.a.3 years to pay 11% p.a.5 years to pay 14% p.a.

Bank financing options is also available

Unit Size Total Contract

Price

28.80 2,678,400

34.20 3,180,600

55.88 5,196,840

NOEL “TOTI” CARIÑOChairman & CEO