We offer a very promising
investment package for local and foreign investors.Where the investment package
we packed with professional and transparent accountability.
In this package, we help you to
find the ideal land location or what we call the land in the ring management.
And will be built for villa / tourist accommodation,in order to be more focused
and more leverage in the value of the investment.Will also facilitate the
return on investment capital.
After getting the ideal land
location (buy or rent),We will also assist you in planning the concept of villa
/ tourist accommodation development (architectural design, budget cost,
licensing and villa development), in order to better suit the needs of the
tourist market and also in accordance with the local cultural culture which is
much preferred by the tourists from Domestic and foreign, so as to maximize the
value of your investment.
Once the above stages have been
completed, the built-in villa / tourist accommodation will be managed by the
villa management professionally, transparently and by star hotel standards.
While the profit in this
investment is, the division of income after the villa is completed and managed
by the management villa for rent. Assuming 6 - 8 years return of capital, and
the rest will be net profit together in accordance with the percentage of
division.
Profit in this
investment
Example
:
Investment Fund: Rp. 7.3 Billion
1. Land, design, permit etc. Rp 3.5 Billion
2. Build villa Rp. 3.8 Billion
3. Villa management until the achievement of ROI = Return
on Investment (at least / as agreed)
Calculation of ROI (Return on Investment)
Villa for Rp. 7.3 Billion within 1 year and calculated an average of 60% (adjusted for the average occupancy rate / year)
Selling Value USD $ 561,600.-
Average tenants 60% in (365 days) 1 year ≈ 219 days
Low = 60% ≈ 254 Days ≈ 152 Days
Height = 60% ≈ 111 Days ≈ 67 Days
================================
≈ 219 days
Low 152 days x $ 225 nett = $ 34,200
High 67 days x $ 375 nett = $ 25,125
====================================
= $ 59,325 x 2 villa ≈ $ 118,650 (in 1 year)
Average cost per month: $ 989 / villa
$ 989 x 12 months x 2 villa = $ 23,736 (in 1 year)
So income in 1 Year:
$ 118,650 - 23,736 = $ 94,914
Net Income in 1 Year:
$ 94,914 - 30% (management fee)
$ 94,914 - $ 28,474 = $ 66,440
So Investment will reach ROI = $ 561.600 / $ 66.440 = 8.5 years.
$ 989 x 12 months x 2 villa = $ 23,736 (in 1 year)
So income in 1 Year:
$ 118,650 - 23,736 = $ 94,914
Net Income in 1 Year:
$ 94,914 - 30% (management fee)
$ 94,914 - $ 28,474 = $ 66,440
So Investment will reach ROI = $ 561.600 / $ 66.440 = 8.5 years.
