Scribd Logo
Upload

Welcome to Scribd!

  • Condotel at Nta (Sample Roi) Studio Unit: Est. Total Annual Income 477,250 432,975

    Uploaded by

    Joyce Cabase
    40 views2 pages
    The document provides information on the potential return on investment (ROI) for a 25 sqm condotel unit. It estimates that with 100 rooms occupied per night at a rate of ₱2,300 per night, the gross annual sales would be ₱80.5 million. After accounting for operating expenses of 45% and income tax, the annual profit per 25 sqm unit would be ₱442,750, equivalent to an ROI of 12.3% over 1 year. Lower occupancy rates of 90%, 80%, 70% and 60% are also reflected, with corresponding decreases in annual profit per unit and ROI.

    Original Description:

    Original Title

    Untitled

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides information on the potential return on investment (ROI) for a 25 sqm condotel unit. It estimates that with 100 rooms occupied per night at a rate of ₱2,300 per night, the gross annual sales would be ₱80.5 million. After accounting for operating expenses of 45% and income tax, the annual profit per 25 sqm unit would be ₱442,750, equivalent to an ROI of 12.3% over 1 year. Lower occupancy rates of 90%, 80%, 70% and 60% are also reflected, with corresponding decreases in annual profit per unit and ROI.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    40 views2 pages

    Condotel at Nta (Sample Roi) Studio Unit: Est. Total Annual Income 477,250 432,975

    Uploaded by

    Joyce Cabase
    The document provides information on the potential return on investment (ROI) for a 25 sqm condotel unit. It estimates that with 100 rooms occupied per night at a rate of ₱2,300 per night, the gross annual sales would be ₱80.5 million. After accounting for operating expenses of 45% and income tax, the annual profit per 25 sqm unit would be ₱442,750, equivalent to an ROI of 12.3% over 1 year. Lower occupancy rates of 90%, 80%, 70% and 60% are also reflected, with corresponding decreases in annual profit per unit and ROI.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    CONDOTEL at NTA (SAMPLE ROI) STUDIO UNIT

    Unit Size 25 25 sqm


    Rate Per Night ₱2,300.00 ₱2,300.00 per night
    Number of Units 100 100 rooms
    Total Rentable Unit Area 2,500 2,500 sqm
    Total Selling Price ₱3,886,000.00 ( 3,886,000.00) All-in

    100% 90%

    Number of rooms occupied 100 90


    Gross Sales Per Night ( 230,000) ( 207,000)
    Gross Sales Per year ( 80,500,000) ( 72,450,000)

    Operating Expenses Cost @45% ( 36,225,000) ( 32,602,500)


    Income before Tax* ( 44,275,000) ( 39,847,500)

    Share/sqm ( 17,710) ( 15,939)

    Annual Profit on a 25 sqm unit ( 442,750) ( 398,475)


    15 Days Useable Stay ( 34,500) ( 34,500)

    Est. Total Annual Income ( 477,250) ( 432,975)


    ROI (Potential) 1 Year 12.3% 11.1%

    This computation is subject to change without prior notice.


    O UNIT
    SUMMARY
    TC & move in ( 186,000.00)
    unit price ( 3,100,000.00)
    capital fund ( 100,000.00)
    furnitures ( 500,000.00)
    TSP ( 3,886,000.00)

    80% 70% 60%

    80 70 60
    ( 184,000) ( 161,000) ( 138,000)
    ( 64,400,000) ( 56,350,000) ( 48,300,000)

    ( 28,980,000) ( 25,357,500) ( 21,735,000)


    ( 35,420,000) ( 30,992,500) ( 26,565,000)

    ( 14,168) ( 12,397) ( 10,626)

    ( 354,200) ( 309,925) ( 265,650)


    ( 34,500) ( 34,500) ( 34,500)

    ( 388,700) ( 344,425) ( 300,150)


    10.0% 8.9% 7.7%

    You might also like