SANUR BOUTIQUE CONDOTEL

Embed Size (px)

Text of SANUR BOUTIQUE CONDOTEL

1. Bali Hyatt Sanur Condotel Swissbel 2. 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 3. 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 Bank Mandiri Cab. Denpasar Account Name PT. Amerta Raya Sanur 4. 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 5. 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 6. Yrs 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