SlideShare a Scribd company logo
1 of 57
Distance from Access Road
Malls
SM Consolacion 4km
Fooda Consolacion 5km
City Mall Consolacion 4.5km
Gaisano Grand Mall Liloan 3km
Market
Consolacion Market 4.5km
Yati Public Market 0.5km
Liloan Public Market 3km
Schools
San Roque Child and Devā€™t. 0.7km
Divine Life 0.6km
Hospital & Clinics
Mendero Medical Center 3.3km
Hi-Precision Diagnostics ā€“ Liloan 4km
LH Prime Med. Clinic ā€“ Consolacion 4km
Church
San Fernando Rey Parish ā€“ Liloan 3km
San Roque Parish ā€“ Yati, Liloan 0.7km
San Narciso Parish ā€“ Consolacion 4.6km
All residents of Woodlands Resort
Communities and One Tectona
Tower enjoy golf playing rights at
the 18-hole Liloan Golf and Leisure
Estate
ā€¢ 180 hectares
ā€¢ Facilities
A. Clubhouse
B. Restaurant
C. Pro Shop
D. Tee Houses
E. SPA/Sauna Massage Room
F. Putting Green
G. Locker & Shower Room
H. Function Room
I. Bar
Product Selling:
ā€¢Condo Unit
ā€¢Time Share
1. Studio Type = 110 units
2. 1 Bedroom = 30 units
3. 2 Bedroom = 10 units
4. 3 Bedroom = 10 units
5. Penthouse = 5 units
6. Villa = 6units
Unit Sale
Advantages of a Unit Owners:
ļµ 30 DAYS Free stay in a year.
ļµ Lifetime Golf Playing Rights at Liloan Golf and Leisure Estate.
ļµ Profit Sharing of 60% for Property Management
40% for Unit owners
or a Guaranted of 6% of the amount invested whichever is
higher for a period of 5 years from turnover date.
ļµ After the 5 years contract unit owners has the option to resell or
use his unit.
PAYMENT SCHEME ON UNITS
For Reservation 50,000:
1. SPOT CASH
ļµ 5% DISCOUNT ONLY IN STUDIO TYPE UNIT
2. INSTALLMENT BASIS
ļ‚· 1st payment of 30% is on September 2017
ļ‚· 2nd payment of 30% is on March 2018
ļ‚· 3rd payment of 30% is on September 2018
ļ‚· 4th payment 10% is on March 2019
3. 30% DOWNPAYMENT, BALANCE THRU BANK LOAN
Offers Golf Playing Rights for Unit Owners
Q2 2019 to Q1 2020 Objective
ļµ To achieve an occupancy rate of at least 60%
ļµ It is the first hotel condo in Liloan, Cebu that offers Golf Playing rights and
have a market mostly of Japanese Nationals and Retirees and other
foreigners who loves to play golf and needs to relax from a bustling city life
that are visiting the country every month.
PROJECTED EXPENSES TO BE
COVERED BY PROPERTY
MANAGEMENT
1.) Maintenance (Building and Amenities)
2.) Salaries and Wages (Personnel, Security)
3.) Equipments
4.) Insurance
5.) Monthly Association Dues (Php 95.00 per square)
6.) Real Estate Taxes
7.) Utilities
SAMPLE RETURN ON INVESTMENT
STUDIO UNIT (2nd Floor and 3rd Floor)
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF ROOMS 110 110 110
AVERAGE HOTEL RATE PER NIGHT 2,500.00 2,500.00 2,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 165,000.00 206,250.00 233,750.00
No. of Days in a Year 335 335 335
Net Sales Per Year 55,275,000.00 69,093,750.00 78,306,250.00
Less: Operating Expenses (60%) 33,165,000.00 33,165,000.00 33,165,000.00
RENTAL POOL INCOME PER YEAR 22,110,000.00 35,928,750.00 45,141,250.00
Unitowners (40%) 22,110,000.00 35,928,750.00 45,141,250.00
Studio Unit Area 32 sqm 32 sqm 32 sqm
Yearly Income Per Unit 201,000.00 326,625.00 410,375.00
Add: 30 Usable Days 75,000.00 75,000.00 75,000.00
Yearly Income Per Studio 276,000.00 401,625.00 485,375.00
Monthly Income Per Studio Unit 16,750.00 27,218.75 34,197.92
Investment 3,769,920.00 3,769,920.00 3,769,920.00
Return on Investment 5.33% 8.66% 10.89%
Or a guaranteed 6% ROI whichever is higher
Investment 3,769,920.00
Rate of Return 6.00%
Investment 226,195.20
Add: 30 Usable Days 75,000.00
Yearly Income Per Studio 301,195.20
SAMPLE RETURN ON INVESTMENT
ONE BEDROOM UNIT (2nd Floor and 3rd Floor)
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF ROOMS 30 30 30
AVERAGE HOTEL RATE PER NIGHT 3,500.00 3,500.00 3,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 63,000.00 78,750.00 89,250.00
No. of Days in a Year 335 335 335
Net Sales Per Year 21,105,000.00 26,381,250.00 29,898,750.00
Less: Operating Expenses (60%) 12,663,000.00 15,828,750.00 17,939,250.00
RENTAL POOL INCOME PER YEAR 8,442,000.00 10,552,500.00 11,959,500.00
Unitowners (40%) 8,442,000.00 10,552,500.00 11,959,500.00
One Bedroom Unit Area 45.5 sqm 45.5 sqm 45.5 sqm
Yearly Income Per Unit 281,400.00 351,750.00 398,650.00
Add: 30 Usable Days 105,000.00 105,000.00 105,000.00
Yearly Income Per 1BR Unit 386,400.00 456,750.00 503,650.00
Monthly Income Per 1BR Unit 23,450.00 29,312.50 33,220.83
Investment 5,167,932.00 5,167,932.00 5,167,932.00
Return on Investment 5.45% 6.81% 7.71%
Or a guaranteed 6% ROI whichever is higher
Investment 5,167,932.00
Rate of Return 6%
Investment 310,075.92
Add: 30 Usable Days 105,000.00
Yearly Income Per One BR Unit 415,075.92
SAMPLE RETURN ON INVESTMENT
TWO BEDROOM UNIT (2nd Floor and 3rd Floor)
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF ROOMS 10 10 10
AVERAGE HOTEL RATE PER NIGHT 4,500.00 4,500.00 4,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 27,000.00 33,750.00 38,250.00
No. of Days in a Year 335 335 335
Net Sales Per Year 9,045,000.00 11,306,250.00 12,813,750.00
Less: Operating Expenses (60%) 5,427,000.00 6,783,750.00 7,688,250.00
RENTAL POOL INCOME PER YEAR 3,618,000.00 4,522,500.00 5,125,500.00
Unitowners (40%) 3,618,000.00 4,522,500.00 5,125,500.00
Two Bedroom Unit Area 93 sqm 93 sqm 93 sqm
Yearly Income Per Unit 361,800.00 452,250.00 512,550.00
Add: 30 Usable Days 135,000.00 135,000.00 135,000.00
Yearly Income Per 2BR 496,800.00 587,250.00 647,550.00
Monthly Income Per 2BR Unit 30,150.00 37,687.50 42,712.50
Investment 10,112,872.00 10,112,872.00 10,112,872.00
Return on Investment 3.58% 4.47% 5.07%
Or a guaranteed 6% ROI whichever is higher
Investment 10,112,872.00
Rate of Return 6.00%
Investment 606,772.32
Add: 30 Usable Days 135,000.00
Yearly Income Per 2BR Unit 741,772.32
SAMPLE RETURN ON INVESTMENT
THREE BEDROOM UNIT (2nd Floor and 3rd Floor)
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF ROOMS 10 10 10
AVERAGE HOTEL RATE PER NIGHT 5,500.00 5,500.00 5,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 33,000.00 41,250.00 46,750.00
No. of Days in a Year 335 335 335
Net Sales Per Year 11,055,000.00 13,818,750.00 15,661,250.00
Less: Operating Expenses (60%) 6,633,000.00 8,291,250.00 9,396,750.00
RENTAL POOL INCOME PER YEAR 4,422,000.00 5,527,500.00 6,264,500.00
Unitowners (40%) 4,422,000.00 5,527,500.00 6,264,500.00
Three Bedroom Unit Area 94.5 sqm 94.5 sqm 94.5 sqm
Yearly Income Per Unit 442,200.00 552,750.00 626,450.00
Add: 30 Usable Days 165,000.00 165,000.00 165,000.00
Yearly Income Per 3BR Unit 607,200.00 717,750.00 791,450.00
Monthly Income Per 3BR Unit 36,850.00 46,062.50 52,204.17
Investment 10,269,028.00 10,269,028.00 10,269,028.00
Return on Investment 4.31% 5.38% 6.10%
Or a guaranteed 6% ROI whichever is higher
Investment 10,269,028.00
Rate of Return 6.00%
Investment 616,141.68
Add: 30 Usable Days 165,000.00
Yearly Income Per 3BR Unit 781,141.68
SAMPLE RETURN ON INVESTMENT
PENTHOUSE UNIT A (2BR)
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF ROOMS 1 1 1
AVERAGE HOTEL RATE PER NIGHT 12,000.00 12,000.00 12,000.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 7,200.00 9,000.00 10,200.00
No. of Days in a Year 335 335 335
Net Sales Per Year 2,412,000.00 3,015,000.00 3,417,000.00
Less: Operating Expenses (60%) 1,447,200.00 1,809,000.00 2,050,200.00
RENTAL POOL INCOME PER YEAR 964,800.00 1,206,000.00 1,366,800.00
Unitowners (40%) 964,800.00 1,206,000.00 1,366,800.00
Penthouse Unit Area 141.5 sqm 141.5 sqm 141.5 sqm
Yearly Income Per Unit 964,800.00 1,206,000.00 1,366,800.00
Add: 30 Usable Days 360,000.00 360,000.00 360,000.00
Yearly Income Per Penthouse 1,324,800.00 1,566,000.00 1,726,800.00
Monthly Income Per Penthouse 80,400.00 100,500.00 113,900.00
Investment 19,607,280.00 19,607,280.00 19,607,280.00
Return on Investment 4.92% 6.15% 6.97%
Or a guaranteed 6% ROI whichever is higher
Investment 19,607,280.00
Rate of Return 6.00%
Investment 1,176,436.80
Add: 30 Usable Days 360,000.00
Yearly Income Per Penthouse 1,536,436.80
SAMPLE RETURN ON INVESTMENT
DUPLEX VILLA UNIT 3-A
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF ROOMS 1 1 1
AVERAGE HOTEL RATE PER NIGHT 9,500.00 9,500.00 9,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 5,700.00 7,125.00 8,075.00
No. of Days in a Year 335 335 335
Net Sales Per Year 1,909,500.00 2,386,875.00 2,705,125.00
Less: Operating Expenses (60%) 1,145,700.00 1,432,125.00 1,623,075.00
RENTAL POOL INCOME PER YEAR 763,800.00 954,750.00 1,082,050.00
Unitowners (40%) 763,800.00 954,750.00 1,082,050.00
Villa Unit Area 252.9 sqm 252.9 sqm 252.9 sqm
Yearly Income Per Unit 763,800.00 954,750.00 1,082,050.00
Add: 30 Usable Days 285,000.00 285,000.00 285,000.00
Yearly Income Per Villa 1,048,800.00 1,239,750.00 1,367,050.00
Monthly Income Per Villa 63,650.00 79,562.50 90,170.83
Investment 16,914,920.00 16,914,920.00 16,914,920.00
Return on Investment 4.52% 5.64% 6.40%
Or a guaranteed 6% ROI whichever is higher
Investment 16,914,920.00
Rate of Return 6.00%
Investment 1,014,895.20
Add: 30 Usable Days 285,000.00
Yearly Income Per Villa 1,299,895.20
PROJECTED NET INCOME
COMPUTATION
ļµ Based on a conservative average room rate of
PHP2,500.00 per night for Studio Units with 110 rooms,
One BR at PHP3,500.00 per night with 30 rooms, Two
Bedroom at PHP4,500.00 per night with 10 rooms,
Three Bedroom at PHP5,500.00 per night with 10
rooms, Penthouse at PHP12,000.00 per night with 5
rooms, Villa at PHP8,500.00 per night with 6 rooms at
60%, 75% and 85% for 1 month
Net Income = Base Profit x 40%/# of unit owners
FINANCIAL RATIO
ANALYSIS
ļµ For a Studio with a monthly income of PHP 16,750.00 on 60% occupancy
rate, conservative Return on Investment is at 5.33% per year
ļµ For a One Bedroom with a monthly income of PHP 23,450.00 on 60%
occupancy rate, conservative Return on Investment is at 5.45% per year
ļµ For a Two Bedroom with a monthly income of PHP 30,150.00 on 60%
occupancy rate, conservative Return on Investment is at 3.58% per year
ļµ For a Three Bedroom with a monthly income of PHP 36,850.00 on 60%
occupancy rate, conservative Return on Investment is at 4.31% per year
ļµ For a Penthouse with a monthly income of PHP 80,400.00 on 60%
occupancy rate, conservative Return on Investment is at 4.92% per year
ļµ For a Villa with a monthly income of PHP 56,950.00 on 60% occupancy
rate, conservative Return on Investment is at 4.14% per year
ļµ Or a Guaranteed 6% Return on Investment based on the Deed of Sale
Amount whichever is higher.
Timeshare
is you exercise a right to use property and
facilities for a certain period of time a year.
1. Studio Type = 5,720 shares
2. 1 Bedroom = 1,560 shares
3. 2 Bedroom = 520 shares
4. 3 Bedroom = 520 shares
5. Penthouse = 260 shares
6. Villa = 312 shares
RETURN ON INVESTMENT (ROI) FOR
TIMESHARE OWNERS
TIMESHARE OWNERS BENEFITS:
ā€¢ONE TIME PAYMENTS FOR LIFETIME OWNERSHIP RIGHTS
ā€¢FREE USE OF THE UNIT AND LILOAN GOLF AND LEISURE
ESTATE FOR SEVEN (7) DAYS EVERY YEAR
ā€¢WILL RECEIVE UP TO THREE PERCENT (3%) OF HOTEL CONDO
INCOME PER YEAR STARTING ON THE OPERATING YEAR.
TENTATIVE DATE WILL BE ON 2019.
TIMESHARE OWNER EXPENSES
1. Annual Membership Fee of Php 3,000.00 (Waived
for the first 3 years)
2. Monthly Golf Maintenance Fee of Php 500.00
SAMPLE RETURN ON INVESTMENT
STUDIO TIMESHARE
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF SHARES 5720 5720 5720
TOTAL NUMBER OF UNITS 110 110 110
AVERAGE HOTEL RATE PER NIGHT 2,500.00 2,500.00 2,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 165,000.00 206,250.00 233,750.00
No. of Days in a Year 335 335 335
Net Sales Per Year 55,275,000.00 69,093,750.00 78,306,250.00
Less: Operating Expenses (60%) 33,165,000.00 33,165,000.00 33,165,000.00
RENTAL POOL INCOME PER YEAR 22,110,000.00 35,928,750.00 45,141,250.00
Yearly Income Per Timeshare (up to 3%) 3,865.38 6,281.25 7,891.83
Add: 7 Usable Days 17,500.00 17,500.00 17,500.00
Yearly Income Per Studio Timeshare 21,365.38 23,781.25 25,391.83
Monthly Income Per Studio Timeshare 322.12 523.44 657.65
Investment 350,000.00 350,000.00 350,000.00
Return on Investment 1.10% 1.79% 2.25%
SAMPLE RETURN ON INVESTMENT
ONE BEDROOM TIMESHARE
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF SHARES 1560 1560 1560
TOTAL NUMBER OF UNITS 30 30 30
AVERAGE HOTEL RATE PER NIGHT 3,500.00 3,500.00 3,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 63,000.00 78,750.00 89,250.00
No. of Days in a Year 335 335 335
Net Sales Per Year 21,105,000.00 26,381,250.00 29,898,750.00
Less: Operating Expenses (60%) 12,663,000.00 15,828,750.00 17,939,250.00
RENTAL POOL INCOME PER YEAR 8,442,000.00 10,552,500.00 11,959,500.00
Yearly Income Per Timeshare (up to 3%) 5,411.54 6,764.42 7,666.35
Add: 7 Usable Days 24,500.00 24,500.00 24,500.00
Yearly Income Per 1BR Timeshare 29,911.54 31,264.42 32,166.35
Monthly Income Per 1BR Timeshare 450.96 563.70 638.86
Investment 450,000.00 450,000.00 450,000.00
Return on Investment 1.20% 1.50% 1.70%
SAMPLE RETURN ON INVESTMENT
TWO BEDROOM TIMESHARE
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF SHARES 520 520 520
TOTAL NUMBER OF UNITS 10 10 10
AVERAGE HOTEL RATE PER NIGHT 4,500.00 4,500.00 4,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 27,000.00 33,750.00 38,250.00
No. of Days in a Year 335 335 335
Net Sales Per Year 9,045,000.00 11,306,250.00 12,813,750.00
Less: Operating Expenses (60%) 5,427,000.00 6,783,750.00 7,688,250.00
RENTAL POOL INCOME PER YEAR 3,618,000.00 4,522,500.00 5,125,500.00
Yearly Income Per Timeshare (up to 3%) 6,957.69 8,697.12 9,856.73
Add: 7 Usable Days 31,500.00 31,500.00 31,500.00
Yearly Income Per 2BR Timeshare 38,457.69 40,197.12 41,356.73
Monthly Income Per 2BR Timeshare 579.81 724.76 821.39
Investment 700,000.00 700,000.00 700,000.00
Return on Investment 0.99% 1.24% 1.41%
SAMPLE RETURN ON INVESTMENT
THREE BEDROOM TIMESHARE
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF SHARES 520 520 520
TOTAL NUMBER OF UNITS 10 10 10
AVERAGE HOTEL RATE PER NIGHT 5,500.00 5,500.00 5,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 33,000.00 41,250.00 46,750.00
No. of Days in a Year 335 335 335
Net Sales Per Year 11,055,000.00 13,818,750.00 15,661,250.00
Less: Operating Expenses (60%) 6,633,000.00 8,291,250.00 9,396,750.00
RENTAL POOL INCOME PER YEAR 4,422,000.00 5,527,500.00 6,264,500.00
Yearly Income Per Timeshare (up to 3%) 8,503.85 10,629.81 12,047.12
Add: 7 Usable Days 38,500.00 38,500.00 38,500.00
Yearly Income Per 3BR Timeshare 47,003.85 49,129.81 50,547.12
Monthly Income Per 3BR Timeshare 708.65 885.82 1,003.93
Investment 750,000.00 750,000.00 750,000.00
Return on Investment 1.13% 1.42% 1.61%
SAMPLE RETURN ON INVESTMENT
PENTHOUSE TIMESHARE
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF SHARES 260 260 260
TOTAL NUMBER OF UNITS 5 5 5
AVERAGE HOTEL RATE PER NIGHT 12,000.00 12,000.00 12,000.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 36,000.00 45,000.00 51,000.00
No. of Days in a Year 335 335 335
Net Sales Per Year 12,060,000.00 15,075,000.00 17,085,000.00
Less: Operating Expenses (60%) 7,236,000.00 9,045,000.00 10,251,000.00
RENTAL POOL INCOME PER YEAR 4,824,000.00 6,030,000.00 6,834,000.00
Yearly Income Per Timeshare (up to 3%) 18,553.85 23,192.31 26,284.62
Add: 7 Usable Days 84,000.00 84,000.00 84,000.00
Yearly Income Per 3BR Timeshare 102,553.85 107,192.31 110,284.62
Monthly Income Per 3BR Timeshare 1,546.15 1,932.69 2,190.38
Investment 1,100,000.00 1,100,000.00 1,100,000.00
Return on Investment 1.69% 2.11% 2.39%
SAMPLE RETURN ON INVESTMENT
VILLA TIMESHARE
1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy
TOTAL NUMBER OF SHARES 312 312 312
TOTAL NUMBER OF UNITS 6 6 6
AVERAGE HOTEL RATE PER NIGHT 8,500.00 8,500.00 8,500.00
HOTEL OCCUPANCY RATE 60% 75% 85%
NET SALES PER NIGHT 30,600.00 38,250.00 43,350.00
No. of Days in a Year 335 335 335
Net Sales Per Year 10,251,000.00 12,813,750.00 14,522,250.00
Less: Operating Expenses (60%) 6,150,600.00 7,688,250.00 8,713,350.00
RENTAL POOL INCOME PER YEAR 4,100,400.00 5,125,500.00 5,808,900.00
Yearly Income Per Timeshare (up to 3%) 13,142.31 16,427.88 18,618.27
Add: 7 Usable Days 59,500.00 59,500.00 59,500.00
Yearly Income Per 3BR Timeshare 72,642.31 75,927.88 78,118.27
Monthly Income Per 3BR Timeshare 1,095.19 1,368.99 1,551.52
Investment 950,000.00 950,000.00 950,000.00
Return on Investment 1.38% 1.73% 1.96%
TIMESHARE OWNER WILL
RECEIVE THE FOLLOWING
AS PROOF OF TIMESHARE
OWNERSHIP:
TIMESHARE SALES AGREEMENT
TIMESHARE CERTIFICATE (NOTARIZED)
Requirement to be submitted :
IDā€™s
HOW MUCH IS THE
COST?
UNIT Sold
ā€¢ 5% BROKERā€™S COMMISSION
ā€¢ PLUS 50,000.00 INCENTIVE FOR EVERY
UNIT SOLD
TIME SHARE SOLD
15 % Commission
Plus 1,000.00 per timeshare sold
FREQUENTLY ASKED QUESTIONS
Q1. What is One Tectona Condominium?
One Tectona is the premiere retirement condominium project of Duros
Land Properties, Inc. consisting of a 14 Storey Tower and 21 Duplex
Villas within the 11,062 square meters land area. It is composed of
commercial spaces which will be for lease and condominium units
when sold will be enrolled for condominium hotel.
Q2. What Makes One Tectona Condominium unique?
One Tectona Condominium is part of the Woodlands Resort
Communities, a 4.8 hectare master plan development in Liloan, Cebu.
It is strategically located in just a few minutes away from the airport
and close to conveniences for shopping, school, hospital, church and
commercial establishments. It is located in a breathtaking hilltop
amidst a pocket forest with a refreshing view, a pliant and serene estate
in a suburbent city outside the noise and hustle of the city life. It is the
only Condominium wherein it is bundled with golf playing rights in a
nearby 18-hole Liloan Golf and Leisure Estate.
Q3. What is a condo-hotel concept and how does it operate?
The units are individually owned by the investors and enroll the units
for a condominium hotel. It will be managed and operated by Elite
District Realty and Property Management, Inc. In return, investors are
given free vacation days in the hotel per year but it is subject to one
week advance booking, unit owners have priority use of their condotel
units or an equivalent type for 30 days every year for free. If the usage
will exceed 30 days, they will have to pay the member's rate (30%
discount from regular rate). And at the same time they earn yearly
profits based on the hotel income or a guaranteed six percent (6%) of
the investment amount whichever is higher. Each unit has
Condominium Certificate of Title and the units occupancy by guests
will provide the ultimate return for investors.
Q4. Are there additional cost incurrences to be shouldered by the
unit owner upon enrollment in the condotel operations?
No, there will be no one time membership fee.
Q5. What is the role of the hotel operator?
The role of the hotel operator, Elite District Realty and Property
Management, Inc., in exchange for a share of revenue, markets all
condo-hotel units to be used for hotel accommodation, which
includes maintenance of the units and provides hotel services such
as housekeeping, food and beverage preparation and concierge
services.
Q6. Is the unit owner required to source insurance by
themselves in order to protect their investment?
Insurances are sourced by the Hotel Operator and are shouldered
under operating cost covered in the estimated 60% Hotel
Operatorā€™s share.
Q7. Can I combine multiple condo-hotel units?
No, you cannot combine the multiple units you purchase until the
Condo Corporation decides to dissolve its hotel operation and the
units returned to its owners for residential purposes.
Q8. Can a unit owner live in their property full time?
This project is for Investors only. You are required to enroll in the
Condotel operations for a minimum of five (5) years.
Q9. What is the expected delivery of a condo-hotel unit?
The units include basic hotel finishes, furniture, appliances and
linens ready for hotel operation.
Q10. Can I design my own condo-hotel unit?
No. The Hotel Operator will decide on its standard furnishings of
a condo-hotel unit to maximize the experience of our hotel guests.
Q11. When is the expected delivery of the One Tectona
Condominium?
Q12. How many elevators are dedicated for hotel guests?
March 2019
Two (2) Elevators
Q13. What are the amenities that hotel guests can enjoy at One
Tectona Condominum?
One Tectona Condominium amenities includes swimming pool, golf
putting green, jogging and walking trails, drop off, function room,
retail spaces, game room, lounge, lobby, clinic, gym and spa.
Q14. When is the declaration of dividends?
Annually, as may be mutually agreed upon with the unit owners.
Q15. What are the considerations in determining revenues &
dividends for unit owners?
In order to maximize returns and ensure cost efficiency for unit
owners, only room revenues and room divisions related expenses
are considered in the determination of income such as
housekeeping, laundry, front office, security, repairs and
maintenance, utility , taxes, and insurance attributable only to the
units. F & B income and its related expenses such as F & B
personnel, kitchen equipment, supplies, utilities, taxes, and
insurance are treated separately from and independent of the room
division expenses of each condotel units. This set-up assures the
unit owners a cost efficient operation as room related expenses are
easily controlled and managed.
Q16. How will dividends be paid to the unit owner?
Dividends are payable in checks to be mailed to unit owners or
paid directly to the bank accounts of unit owners. Dividends will
be in peso currency. For foreign currencies, prior arrangement
can be made with the hotel operator on a case to case basis.
Q17. Are there any other condominium association dues?
None. Since all expenses are charged to hotel operator and part of
operating cost covered in the estimated 60% hotel operatorā€™s share.
Q18. Will the unit owner still earn if his unit was not rented?
Yes. Unit owners will still receive yearly income based on the type
of unit regardless of whether the unit was rented or not. This is
because condotel operator will pool together its entire total income
from rental operations and distribute this to unit owners as
dividends according to the pro-rata percentage sharing on unit
types. Income will come from room revenue less room division
expenses.
Q19. Who will shoulder the repairs and maintenance of unit?
Minor repairs are shouldered by the hotel operator and chargeable to
and part of operating cost covered in the estimated 60% hotel
operatorā€™s share.
Q20. Can a unit owner upgrade his free stay to a different unit
category?
Yes, unit owner's free stay is upgradeable but has to pay the price
difference in room rates.
Q21. What if the Unit Owner was not able to use the 30-day
benefit?
Subject to 3 months prior notice before expiry.
Investment Condotel

More Related Content

What's hot

A study on the estblishment of village resort at temal, kavre
A  study on the estblishment of village resort at temal, kavreA  study on the estblishment of village resort at temal, kavre
A study on the estblishment of village resort at temal, kavreIndra Kumar Tamang
Ā 
Taj Deccan Hyderabad Powerpoint Presentation
Taj Deccan Hyderabad Powerpoint Presentation Taj Deccan Hyderabad Powerpoint Presentation
Taj Deccan Hyderabad Powerpoint Presentation Vamshi krishna
Ā 
Resort design pdf
Resort design pdfResort design pdf
Resort design pdfAkatsukiSamui
Ā 
SAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdf
SAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdfSAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdf
SAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdfEden DMCI
Ā 
Verve Residences Two Presentation
Verve Residences Two PresentationVerve Residences Two Presentation
Verve Residences Two Presentationsevenseaspropertycorp
Ā 
Desigh for hospitality.....
Desigh for hospitality.....Desigh for hospitality.....
Desigh for hospitality.....Sankalp Chandel
Ā 
The Lerato Tower 3 Presentation
The Lerato Tower 3 PresentationThe Lerato Tower 3 Presentation
The Lerato Tower 3 PresentationMarifil Ramirez
Ā 
Facilities to be provided in 4 star hotel
Facilities to be provided in 4 star hotelFacilities to be provided in 4 star hotel
Facilities to be provided in 4 star hotelAnupama Krishnan
Ā 
Hotel Architect of the Year
Hotel Architect of the YearHotel Architect of the Year
Hotel Architect of the Yearsidb7
Ā 
The Sandstone and The Travertine at Portico
The Sandstone and The Travertine at PorticoThe Sandstone and The Travertine at Portico
The Sandstone and The Travertine at PorticoMarifil Ramirez
Ā 
Amusement park: Literature Study
Amusement park: Literature StudyAmusement park: Literature Study
Amusement park: Literature StudyTanisha Agarwal
Ā 
Proposal luxury villas alda eco forest resort cameron highland
Proposal luxury villas alda eco forest resort cameron highlandProposal luxury villas alda eco forest resort cameron highland
Proposal luxury villas alda eco forest resort cameron highlandalida rahman
Ā 
High Park T1 & T2 Presentation (July 10 2016)
High Park T1 & T2 Presentation (July 10 2016)High Park T1 & T2 Presentation (July 10 2016)
High Park T1 & T2 Presentation (July 10 2016)Marifil Ramirez
Ā 
VIRASAT 'E' HAVELI, AMRITSAR- Case Study
VIRASAT 'E' HAVELI, AMRITSAR- Case StudyVIRASAT 'E' HAVELI, AMRITSAR- Case Study
VIRASAT 'E' HAVELI, AMRITSAR- Case StudyAjay Mehra
Ā 
Data collaction of resort
Data collaction of resortData collaction of resort
Data collaction of resortAr. Sahid Akhtar
Ā 

What's hot (20)

Portfolio
PortfolioPortfolio
Portfolio
Ā 
A study on the estblishment of village resort at temal, kavre
A  study on the estblishment of village resort at temal, kavreA  study on the estblishment of village resort at temal, kavre
A study on the estblishment of village resort at temal, kavre
Ā 
Taj Deccan Hyderabad Powerpoint Presentation
Taj Deccan Hyderabad Powerpoint Presentation Taj Deccan Hyderabad Powerpoint Presentation
Taj Deccan Hyderabad Powerpoint Presentation
Ā 
Resort design pdf
Resort design pdfResort design pdf
Resort design pdf
Ā 
ITFT - resort mgt
ITFT - resort mgtITFT - resort mgt
ITFT - resort mgt
Ā 
SAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdf
SAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdfSAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdf
SAGE GARDEN RESIDENCES PROJECT PRESENTATION.pdf
Ā 
Verve Residences Two Presentation
Verve Residences Two PresentationVerve Residences Two Presentation
Verve Residences Two Presentation
Ā 
5STAR HOTEL
5STAR HOTEL5STAR HOTEL
5STAR HOTEL
Ā 
Nuvali & Avida Projects
Nuvali & Avida ProjectsNuvali & Avida Projects
Nuvali & Avida Projects
Ā 
ATLANTIS - SIR SAMPATH REDDY
ATLANTIS  -  SIR SAMPATH REDDYATLANTIS  -  SIR SAMPATH REDDY
ATLANTIS - SIR SAMPATH REDDY
Ā 
Desigh for hospitality.....
Desigh for hospitality.....Desigh for hospitality.....
Desigh for hospitality.....
Ā 
The Lerato Tower 3 Presentation
The Lerato Tower 3 PresentationThe Lerato Tower 3 Presentation
The Lerato Tower 3 Presentation
Ā 
Facilities to be provided in 4 star hotel
Facilities to be provided in 4 star hotelFacilities to be provided in 4 star hotel
Facilities to be provided in 4 star hotel
Ā 
Hotel Architect of the Year
Hotel Architect of the YearHotel Architect of the Year
Hotel Architect of the Year
Ā 
The Sandstone and The Travertine at Portico
The Sandstone and The Travertine at PorticoThe Sandstone and The Travertine at Portico
The Sandstone and The Travertine at Portico
Ā 
Amusement park: Literature Study
Amusement park: Literature StudyAmusement park: Literature Study
Amusement park: Literature Study
Ā 
Proposal luxury villas alda eco forest resort cameron highland
Proposal luxury villas alda eco forest resort cameron highlandProposal luxury villas alda eco forest resort cameron highland
Proposal luxury villas alda eco forest resort cameron highland
Ā 
High Park T1 & T2 Presentation (July 10 2016)
High Park T1 & T2 Presentation (July 10 2016)High Park T1 & T2 Presentation (July 10 2016)
High Park T1 & T2 Presentation (July 10 2016)
Ā 
VIRASAT 'E' HAVELI, AMRITSAR- Case Study
VIRASAT 'E' HAVELI, AMRITSAR- Case StudyVIRASAT 'E' HAVELI, AMRITSAR- Case Study
VIRASAT 'E' HAVELI, AMRITSAR- Case Study
Ā 
Data collaction of resort
Data collaction of resortData collaction of resort
Data collaction of resort
Ā 

Similar to Investment Condotel

Assignment - Financial Appraisal
Assignment - Financial AppraisalAssignment - Financial Appraisal
Assignment - Financial AppraisalKai Yun Pang
Ā 
Project Management and Development Economics Project (DE)
Project Management and Development Economics Project (DE)Project Management and Development Economics Project (DE)
Project Management and Development Economics Project (DE)Pang Khai Shuen
Ā 
Week 5 statements
Week 5 statementsWeek 5 statements
Week 5 statementsboatsnhoes16
Ā 
BUDGET AND BUDGETARY CONTROL
BUDGET AND BUDGETARY CONTROLBUDGET AND BUDGETARY CONTROL
BUDGET AND BUDGETARY CONTROLmoorthy sundar
Ā 
Sawtelle - DUPLEX STUDIO CONDO RM 5000 Refundable
Sawtelle - DUPLEX STUDIO CONDO RM 5000 RefundableSawtelle - DUPLEX STUDIO CONDO RM 5000 Refundable
Sawtelle - DUPLEX STUDIO CONDO RM 5000 RefundableNini Rakan
Ā 
Budgetary control
Budgetary controlBudgetary control
Budgetary controlKalaiSelvi169
Ā 
Subzero Ice Cream (1)
Subzero Ice Cream (1)Subzero Ice Cream (1)
Subzero Ice Cream (1)Zhiming Zhang
Ā 
De assignment
De assignmentDe assignment
De assignmentLwj Welson
Ā 
Sunshine garden 2 avp
Sunshine garden 2 avpSunshine garden 2 avp
Sunshine garden 2 avpMelvin Bertulfo
Ā 
Revenue Projection PowerPoint Presentation Slides
Revenue Projection PowerPoint Presentation SlidesRevenue Projection PowerPoint Presentation Slides
Revenue Projection PowerPoint Presentation SlidesSlideTeam
Ā 
New Product Development for Living Goods
New Product Development for Living GoodsNew Product Development for Living Goods
New Product Development for Living Goodsxiannazhong
Ā 
Cost Vs Budget PowerPoint Presentation Slides
Cost Vs Budget PowerPoint Presentation SlidesCost Vs Budget PowerPoint Presentation Slides
Cost Vs Budget PowerPoint Presentation SlidesSlideTeam
Ā 
Flujo de caja
Flujo de cajaFlujo de caja
Flujo de cajaacalixtoh
Ā 
The watergate confidential
The watergate confidentialThe watergate confidential
The watergate confidentialHaris Memon
Ā 
Income Forecast PowerPoint Presentation Slides
Income Forecast PowerPoint Presentation SlidesIncome Forecast PowerPoint Presentation Slides
Income Forecast PowerPoint Presentation SlidesSlideTeam
Ā 
Shapes & waves franchise presentation (aug3,2012)
Shapes & waves franchise presentation (aug3,2012)Shapes & waves franchise presentation (aug3,2012)
Shapes & waves franchise presentation (aug3,2012)cuty_kitty2002
Ā 
Final Presentation
Final PresentationFinal Presentation
Final PresentationRyan Burris
Ā 
Simulasi roi kostel joya 75 persen 17 jan 15
Simulasi roi kostel joya 75 persen 17 jan 15Simulasi roi kostel joya 75 persen 17 jan 15
Simulasi roi kostel joya 75 persen 17 jan 15trkum
Ā 
Okanagan Statistics November 2022
Okanagan Statistics November 2022 Okanagan Statistics November 2022
Okanagan Statistics November 2022 VickyAulakh1
Ā 

Similar to Investment Condotel (20)

Assignment - Financial Appraisal
Assignment - Financial AppraisalAssignment - Financial Appraisal
Assignment - Financial Appraisal
Ā 
Project Management and Development Economics Project (DE)
Project Management and Development Economics Project (DE)Project Management and Development Economics Project (DE)
Project Management and Development Economics Project (DE)
Ā 
KPI Dashboard Template in Excel
KPI Dashboard Template in ExcelKPI Dashboard Template in Excel
KPI Dashboard Template in Excel
Ā 
Week 5 statements
Week 5 statementsWeek 5 statements
Week 5 statements
Ā 
BUDGET AND BUDGETARY CONTROL
BUDGET AND BUDGETARY CONTROLBUDGET AND BUDGETARY CONTROL
BUDGET AND BUDGETARY CONTROL
Ā 
Sawtelle - DUPLEX STUDIO CONDO RM 5000 Refundable
Sawtelle - DUPLEX STUDIO CONDO RM 5000 RefundableSawtelle - DUPLEX STUDIO CONDO RM 5000 Refundable
Sawtelle - DUPLEX STUDIO CONDO RM 5000 Refundable
Ā 
Budgetary control
Budgetary controlBudgetary control
Budgetary control
Ā 
Subzero Ice Cream (1)
Subzero Ice Cream (1)Subzero Ice Cream (1)
Subzero Ice Cream (1)
Ā 
De assignment
De assignmentDe assignment
De assignment
Ā 
Sunshine garden 2 avp
Sunshine garden 2 avpSunshine garden 2 avp
Sunshine garden 2 avp
Ā 
Revenue Projection PowerPoint Presentation Slides
Revenue Projection PowerPoint Presentation SlidesRevenue Projection PowerPoint Presentation Slides
Revenue Projection PowerPoint Presentation Slides
Ā 
New Product Development for Living Goods
New Product Development for Living GoodsNew Product Development for Living Goods
New Product Development for Living Goods
Ā 
Cost Vs Budget PowerPoint Presentation Slides
Cost Vs Budget PowerPoint Presentation SlidesCost Vs Budget PowerPoint Presentation Slides
Cost Vs Budget PowerPoint Presentation Slides
Ā 
Flujo de caja
Flujo de cajaFlujo de caja
Flujo de caja
Ā 
The watergate confidential
The watergate confidentialThe watergate confidential
The watergate confidential
Ā 
Income Forecast PowerPoint Presentation Slides
Income Forecast PowerPoint Presentation SlidesIncome Forecast PowerPoint Presentation Slides
Income Forecast PowerPoint Presentation Slides
Ā 
Shapes & waves franchise presentation (aug3,2012)
Shapes & waves franchise presentation (aug3,2012)Shapes & waves franchise presentation (aug3,2012)
Shapes & waves franchise presentation (aug3,2012)
Ā 
Final Presentation
Final PresentationFinal Presentation
Final Presentation
Ā 
Simulasi roi kostel joya 75 persen 17 jan 15
Simulasi roi kostel joya 75 persen 17 jan 15Simulasi roi kostel joya 75 persen 17 jan 15
Simulasi roi kostel joya 75 persen 17 jan 15
Ā 
Okanagan Statistics November 2022
Okanagan Statistics November 2022 Okanagan Statistics November 2022
Okanagan Statistics November 2022
Ā 

Recently uploaded

Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...delhimodel235
Ā 
Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...delhimodel235
Ā 
Low Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In Delhi
Low Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In DelhiLow Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In Delhi
Low Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In Delhiasmaqueen5
Ā 
Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...
Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...
Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...asmaqueen5
Ā 
Purva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdfPurva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdfpritika141199
Ā 
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
How to Build Multifamily and Laneway Suites  in Toronto!! (feat. Expert Archi...How to Build Multifamily and Laneway Suites  in Toronto!! (feat. Expert Archi...
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...Volition Properties
Ā 
TENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports WorkTENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports WorkTurbo Tenant
Ā 
Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...
Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...
Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...asmaqueen5
Ā 
Kolte Patil Kharadi Pune E Brochure.pdf
Kolte Patil Kharadi Pune E  Brochure.pdfKolte Patil Kharadi Pune E  Brochure.pdf
Kolte Patil Kharadi Pune E Brochure.pdfabbu831446
Ā 
Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...
Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...
Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...asmaqueen5
Ā 
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdfMagarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdfManishSaxena95
Ā 
Greater Vancouver Realtors Statistics Package April 2024
Greater Vancouver Realtors Statistics Package April 2024Greater Vancouver Realtors Statistics Package April 2024
Greater Vancouver Realtors Statistics Package April 2024VickyAulakh1
Ā 
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, NoidaM3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, Noidasarak0han45400
Ā 
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your NeedsKohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needsaidasheikh47
Ā 
3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGI3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGIPanoram CGI
Ā 
9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF
9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF
9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDFMs Riya
Ā 
Listing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey Sylvana Istanbul - BahcesehirListing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey Sylvana Istanbul - BahcesehirListing Turkey
Ā 
Call Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In DelhiCall Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In Delhiasmaqueen5
Ā 
Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...
Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...
Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...delhimodel235
Ā 
Aparna Greenscapes Kompally Hyderabad E - Brochure.pdf
Aparna Greenscapes Kompally Hyderabad E - Brochure.pdfAparna Greenscapes Kompally Hyderabad E - Brochure.pdf
Aparna Greenscapes Kompally Hyderabad E - Brochure.pdffaheemali990101
Ā 

Recently uploaded (20)

Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 11 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Ā 
Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Call Girls in Noida Sector 13 Noida šŸ’ÆCall Us šŸ” 9582086666 šŸ” South Delhi Escor...
Ā 
Low Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In Delhi
Low Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In DelhiLow Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In Delhi
Low Rate ā†¬Call Girls in Trilokpuri Delhi ā†«8447779280}Escorts Service In Delhi
Ā 
Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...
Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...
Call Girls In Hari Nagar Dadb Block {8447779280}Hari Nagar {West Delhi Escort...
Ā 
Purva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdfPurva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdf
Ā 
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
How to Build Multifamily and Laneway Suites  in Toronto!! (feat. Expert Archi...How to Build Multifamily and Laneway Suites  in Toronto!! (feat. Expert Archi...
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
Ā 
TENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports WorkTENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICESā€‹ How Tenant Screening Reports Work
Ā 
Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...
Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...
Call girls in new Ashok NagarDelhiź§ 8447779280ź§‚ Escort Service Women Seeking ...
Ā 
Kolte Patil Kharadi Pune E Brochure.pdf
Kolte Patil Kharadi Pune E  Brochure.pdfKolte Patil Kharadi Pune E  Brochure.pdf
Kolte Patil Kharadi Pune E Brochure.pdf
Ā 
Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...
Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...
Call Girls In Chand Nagar (Delhi)+918447779280 Welcome To Vip Women Seeking M...
Ā 
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdfMagarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Ā 
Greater Vancouver Realtors Statistics Package April 2024
Greater Vancouver Realtors Statistics Package April 2024Greater Vancouver Realtors Statistics Package April 2024
Greater Vancouver Realtors Statistics Package April 2024
Ā 
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, NoidaM3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
Ā 
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your NeedsKohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Kohinoor Flats In Hinjewadi Phase 2 | Homes Built To Suit Your Needs
Ā 
3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGI3D Architectural Rendering Company by Panoram CGI
3D Architectural Rendering Company by Panoram CGI
Ā 
9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF
9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF
9711199012 Call {Girls Delhi} Very Low rate Vaishali DownLoad PDF
Ā 
Listing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey Sylvana Istanbul - BahcesehirListing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey Sylvana Istanbul - Bahcesehir
Ā 
Call Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In DelhiCall Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In Delhi
Call Girls In Mayur Vihar Delhi ā˜†ā†«8447779280 ā¤Escorts Service In Delhi
Ā 
Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...
Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...
Call Girls in Adarsh Nagar Delhi šŸ’ÆCall Us šŸ” 9582086666šŸ” South Delhi Escorts S...
Ā 
Aparna Greenscapes Kompally Hyderabad E - Brochure.pdf
Aparna Greenscapes Kompally Hyderabad E - Brochure.pdfAparna Greenscapes Kompally Hyderabad E - Brochure.pdf
Aparna Greenscapes Kompally Hyderabad E - Brochure.pdf
Ā 

Investment Condotel

  • 1.
  • 2.
  • 3.
  • 4. Distance from Access Road Malls SM Consolacion 4km Fooda Consolacion 5km City Mall Consolacion 4.5km Gaisano Grand Mall Liloan 3km Market Consolacion Market 4.5km Yati Public Market 0.5km Liloan Public Market 3km Schools San Roque Child and Devā€™t. 0.7km Divine Life 0.6km Hospital & Clinics Mendero Medical Center 3.3km Hi-Precision Diagnostics ā€“ Liloan 4km LH Prime Med. Clinic ā€“ Consolacion 4km Church San Fernando Rey Parish ā€“ Liloan 3km San Roque Parish ā€“ Yati, Liloan 0.7km San Narciso Parish ā€“ Consolacion 4.6km
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 11.
  • 12.
  • 13. All residents of Woodlands Resort Communities and One Tectona Tower enjoy golf playing rights at the 18-hole Liloan Golf and Leisure Estate
  • 14. ā€¢ 180 hectares ā€¢ Facilities A. Clubhouse B. Restaurant C. Pro Shop D. Tee Houses E. SPA/Sauna Massage Room F. Putting Green G. Locker & Shower Room H. Function Room I. Bar
  • 16. 1. Studio Type = 110 units 2. 1 Bedroom = 30 units 3. 2 Bedroom = 10 units 4. 3 Bedroom = 10 units 5. Penthouse = 5 units 6. Villa = 6units Unit Sale
  • 17. Advantages of a Unit Owners: ļµ 30 DAYS Free stay in a year. ļµ Lifetime Golf Playing Rights at Liloan Golf and Leisure Estate. ļµ Profit Sharing of 60% for Property Management 40% for Unit owners or a Guaranted of 6% of the amount invested whichever is higher for a period of 5 years from turnover date. ļµ After the 5 years contract unit owners has the option to resell or use his unit.
  • 18. PAYMENT SCHEME ON UNITS For Reservation 50,000: 1. SPOT CASH ļµ 5% DISCOUNT ONLY IN STUDIO TYPE UNIT 2. INSTALLMENT BASIS ļ‚· 1st payment of 30% is on September 2017 ļ‚· 2nd payment of 30% is on March 2018 ļ‚· 3rd payment of 30% is on September 2018 ļ‚· 4th payment 10% is on March 2019 3. 30% DOWNPAYMENT, BALANCE THRU BANK LOAN
  • 19.
  • 20. Offers Golf Playing Rights for Unit Owners
  • 21. Q2 2019 to Q1 2020 Objective ļµ To achieve an occupancy rate of at least 60% ļµ It is the first hotel condo in Liloan, Cebu that offers Golf Playing rights and have a market mostly of Japanese Nationals and Retirees and other foreigners who loves to play golf and needs to relax from a bustling city life that are visiting the country every month.
  • 22. PROJECTED EXPENSES TO BE COVERED BY PROPERTY MANAGEMENT 1.) Maintenance (Building and Amenities) 2.) Salaries and Wages (Personnel, Security) 3.) Equipments 4.) Insurance 5.) Monthly Association Dues (Php 95.00 per square) 6.) Real Estate Taxes 7.) Utilities
  • 23. SAMPLE RETURN ON INVESTMENT STUDIO UNIT (2nd Floor and 3rd Floor) 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF ROOMS 110 110 110 AVERAGE HOTEL RATE PER NIGHT 2,500.00 2,500.00 2,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 165,000.00 206,250.00 233,750.00 No. of Days in a Year 335 335 335 Net Sales Per Year 55,275,000.00 69,093,750.00 78,306,250.00 Less: Operating Expenses (60%) 33,165,000.00 33,165,000.00 33,165,000.00 RENTAL POOL INCOME PER YEAR 22,110,000.00 35,928,750.00 45,141,250.00 Unitowners (40%) 22,110,000.00 35,928,750.00 45,141,250.00 Studio Unit Area 32 sqm 32 sqm 32 sqm Yearly Income Per Unit 201,000.00 326,625.00 410,375.00 Add: 30 Usable Days 75,000.00 75,000.00 75,000.00 Yearly Income Per Studio 276,000.00 401,625.00 485,375.00 Monthly Income Per Studio Unit 16,750.00 27,218.75 34,197.92 Investment 3,769,920.00 3,769,920.00 3,769,920.00 Return on Investment 5.33% 8.66% 10.89% Or a guaranteed 6% ROI whichever is higher Investment 3,769,920.00 Rate of Return 6.00% Investment 226,195.20 Add: 30 Usable Days 75,000.00 Yearly Income Per Studio 301,195.20
  • 24. SAMPLE RETURN ON INVESTMENT ONE BEDROOM UNIT (2nd Floor and 3rd Floor) 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF ROOMS 30 30 30 AVERAGE HOTEL RATE PER NIGHT 3,500.00 3,500.00 3,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 63,000.00 78,750.00 89,250.00 No. of Days in a Year 335 335 335 Net Sales Per Year 21,105,000.00 26,381,250.00 29,898,750.00 Less: Operating Expenses (60%) 12,663,000.00 15,828,750.00 17,939,250.00 RENTAL POOL INCOME PER YEAR 8,442,000.00 10,552,500.00 11,959,500.00 Unitowners (40%) 8,442,000.00 10,552,500.00 11,959,500.00 One Bedroom Unit Area 45.5 sqm 45.5 sqm 45.5 sqm Yearly Income Per Unit 281,400.00 351,750.00 398,650.00 Add: 30 Usable Days 105,000.00 105,000.00 105,000.00 Yearly Income Per 1BR Unit 386,400.00 456,750.00 503,650.00 Monthly Income Per 1BR Unit 23,450.00 29,312.50 33,220.83 Investment 5,167,932.00 5,167,932.00 5,167,932.00 Return on Investment 5.45% 6.81% 7.71% Or a guaranteed 6% ROI whichever is higher Investment 5,167,932.00 Rate of Return 6% Investment 310,075.92 Add: 30 Usable Days 105,000.00 Yearly Income Per One BR Unit 415,075.92
  • 25. SAMPLE RETURN ON INVESTMENT TWO BEDROOM UNIT (2nd Floor and 3rd Floor) 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF ROOMS 10 10 10 AVERAGE HOTEL RATE PER NIGHT 4,500.00 4,500.00 4,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 27,000.00 33,750.00 38,250.00 No. of Days in a Year 335 335 335 Net Sales Per Year 9,045,000.00 11,306,250.00 12,813,750.00 Less: Operating Expenses (60%) 5,427,000.00 6,783,750.00 7,688,250.00 RENTAL POOL INCOME PER YEAR 3,618,000.00 4,522,500.00 5,125,500.00 Unitowners (40%) 3,618,000.00 4,522,500.00 5,125,500.00 Two Bedroom Unit Area 93 sqm 93 sqm 93 sqm Yearly Income Per Unit 361,800.00 452,250.00 512,550.00 Add: 30 Usable Days 135,000.00 135,000.00 135,000.00 Yearly Income Per 2BR 496,800.00 587,250.00 647,550.00 Monthly Income Per 2BR Unit 30,150.00 37,687.50 42,712.50 Investment 10,112,872.00 10,112,872.00 10,112,872.00 Return on Investment 3.58% 4.47% 5.07% Or a guaranteed 6% ROI whichever is higher Investment 10,112,872.00 Rate of Return 6.00% Investment 606,772.32 Add: 30 Usable Days 135,000.00 Yearly Income Per 2BR Unit 741,772.32
  • 26. SAMPLE RETURN ON INVESTMENT THREE BEDROOM UNIT (2nd Floor and 3rd Floor) 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF ROOMS 10 10 10 AVERAGE HOTEL RATE PER NIGHT 5,500.00 5,500.00 5,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 33,000.00 41,250.00 46,750.00 No. of Days in a Year 335 335 335 Net Sales Per Year 11,055,000.00 13,818,750.00 15,661,250.00 Less: Operating Expenses (60%) 6,633,000.00 8,291,250.00 9,396,750.00 RENTAL POOL INCOME PER YEAR 4,422,000.00 5,527,500.00 6,264,500.00 Unitowners (40%) 4,422,000.00 5,527,500.00 6,264,500.00 Three Bedroom Unit Area 94.5 sqm 94.5 sqm 94.5 sqm Yearly Income Per Unit 442,200.00 552,750.00 626,450.00 Add: 30 Usable Days 165,000.00 165,000.00 165,000.00 Yearly Income Per 3BR Unit 607,200.00 717,750.00 791,450.00 Monthly Income Per 3BR Unit 36,850.00 46,062.50 52,204.17 Investment 10,269,028.00 10,269,028.00 10,269,028.00 Return on Investment 4.31% 5.38% 6.10% Or a guaranteed 6% ROI whichever is higher Investment 10,269,028.00 Rate of Return 6.00% Investment 616,141.68 Add: 30 Usable Days 165,000.00 Yearly Income Per 3BR Unit 781,141.68
  • 27. SAMPLE RETURN ON INVESTMENT PENTHOUSE UNIT A (2BR) 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF ROOMS 1 1 1 AVERAGE HOTEL RATE PER NIGHT 12,000.00 12,000.00 12,000.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 7,200.00 9,000.00 10,200.00 No. of Days in a Year 335 335 335 Net Sales Per Year 2,412,000.00 3,015,000.00 3,417,000.00 Less: Operating Expenses (60%) 1,447,200.00 1,809,000.00 2,050,200.00 RENTAL POOL INCOME PER YEAR 964,800.00 1,206,000.00 1,366,800.00 Unitowners (40%) 964,800.00 1,206,000.00 1,366,800.00 Penthouse Unit Area 141.5 sqm 141.5 sqm 141.5 sqm Yearly Income Per Unit 964,800.00 1,206,000.00 1,366,800.00 Add: 30 Usable Days 360,000.00 360,000.00 360,000.00 Yearly Income Per Penthouse 1,324,800.00 1,566,000.00 1,726,800.00 Monthly Income Per Penthouse 80,400.00 100,500.00 113,900.00 Investment 19,607,280.00 19,607,280.00 19,607,280.00 Return on Investment 4.92% 6.15% 6.97% Or a guaranteed 6% ROI whichever is higher Investment 19,607,280.00 Rate of Return 6.00% Investment 1,176,436.80 Add: 30 Usable Days 360,000.00 Yearly Income Per Penthouse 1,536,436.80
  • 28. SAMPLE RETURN ON INVESTMENT DUPLEX VILLA UNIT 3-A 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF ROOMS 1 1 1 AVERAGE HOTEL RATE PER NIGHT 9,500.00 9,500.00 9,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 5,700.00 7,125.00 8,075.00 No. of Days in a Year 335 335 335 Net Sales Per Year 1,909,500.00 2,386,875.00 2,705,125.00 Less: Operating Expenses (60%) 1,145,700.00 1,432,125.00 1,623,075.00 RENTAL POOL INCOME PER YEAR 763,800.00 954,750.00 1,082,050.00 Unitowners (40%) 763,800.00 954,750.00 1,082,050.00 Villa Unit Area 252.9 sqm 252.9 sqm 252.9 sqm Yearly Income Per Unit 763,800.00 954,750.00 1,082,050.00 Add: 30 Usable Days 285,000.00 285,000.00 285,000.00 Yearly Income Per Villa 1,048,800.00 1,239,750.00 1,367,050.00 Monthly Income Per Villa 63,650.00 79,562.50 90,170.83 Investment 16,914,920.00 16,914,920.00 16,914,920.00 Return on Investment 4.52% 5.64% 6.40% Or a guaranteed 6% ROI whichever is higher Investment 16,914,920.00 Rate of Return 6.00% Investment 1,014,895.20 Add: 30 Usable Days 285,000.00 Yearly Income Per Villa 1,299,895.20
  • 29. PROJECTED NET INCOME COMPUTATION ļµ Based on a conservative average room rate of PHP2,500.00 per night for Studio Units with 110 rooms, One BR at PHP3,500.00 per night with 30 rooms, Two Bedroom at PHP4,500.00 per night with 10 rooms, Three Bedroom at PHP5,500.00 per night with 10 rooms, Penthouse at PHP12,000.00 per night with 5 rooms, Villa at PHP8,500.00 per night with 6 rooms at 60%, 75% and 85% for 1 month Net Income = Base Profit x 40%/# of unit owners
  • 30. FINANCIAL RATIO ANALYSIS ļµ For a Studio with a monthly income of PHP 16,750.00 on 60% occupancy rate, conservative Return on Investment is at 5.33% per year ļµ For a One Bedroom with a monthly income of PHP 23,450.00 on 60% occupancy rate, conservative Return on Investment is at 5.45% per year ļµ For a Two Bedroom with a monthly income of PHP 30,150.00 on 60% occupancy rate, conservative Return on Investment is at 3.58% per year ļµ For a Three Bedroom with a monthly income of PHP 36,850.00 on 60% occupancy rate, conservative Return on Investment is at 4.31% per year ļµ For a Penthouse with a monthly income of PHP 80,400.00 on 60% occupancy rate, conservative Return on Investment is at 4.92% per year ļµ For a Villa with a monthly income of PHP 56,950.00 on 60% occupancy rate, conservative Return on Investment is at 4.14% per year ļµ Or a Guaranteed 6% Return on Investment based on the Deed of Sale Amount whichever is higher.
  • 31. Timeshare is you exercise a right to use property and facilities for a certain period of time a year. 1. Studio Type = 5,720 shares 2. 1 Bedroom = 1,560 shares 3. 2 Bedroom = 520 shares 4. 3 Bedroom = 520 shares 5. Penthouse = 260 shares 6. Villa = 312 shares
  • 32. RETURN ON INVESTMENT (ROI) FOR TIMESHARE OWNERS TIMESHARE OWNERS BENEFITS: ā€¢ONE TIME PAYMENTS FOR LIFETIME OWNERSHIP RIGHTS ā€¢FREE USE OF THE UNIT AND LILOAN GOLF AND LEISURE ESTATE FOR SEVEN (7) DAYS EVERY YEAR ā€¢WILL RECEIVE UP TO THREE PERCENT (3%) OF HOTEL CONDO INCOME PER YEAR STARTING ON THE OPERATING YEAR. TENTATIVE DATE WILL BE ON 2019.
  • 33. TIMESHARE OWNER EXPENSES 1. Annual Membership Fee of Php 3,000.00 (Waived for the first 3 years) 2. Monthly Golf Maintenance Fee of Php 500.00
  • 34. SAMPLE RETURN ON INVESTMENT STUDIO TIMESHARE 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF SHARES 5720 5720 5720 TOTAL NUMBER OF UNITS 110 110 110 AVERAGE HOTEL RATE PER NIGHT 2,500.00 2,500.00 2,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 165,000.00 206,250.00 233,750.00 No. of Days in a Year 335 335 335 Net Sales Per Year 55,275,000.00 69,093,750.00 78,306,250.00 Less: Operating Expenses (60%) 33,165,000.00 33,165,000.00 33,165,000.00 RENTAL POOL INCOME PER YEAR 22,110,000.00 35,928,750.00 45,141,250.00 Yearly Income Per Timeshare (up to 3%) 3,865.38 6,281.25 7,891.83 Add: 7 Usable Days 17,500.00 17,500.00 17,500.00 Yearly Income Per Studio Timeshare 21,365.38 23,781.25 25,391.83 Monthly Income Per Studio Timeshare 322.12 523.44 657.65 Investment 350,000.00 350,000.00 350,000.00 Return on Investment 1.10% 1.79% 2.25%
  • 35. SAMPLE RETURN ON INVESTMENT ONE BEDROOM TIMESHARE 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF SHARES 1560 1560 1560 TOTAL NUMBER OF UNITS 30 30 30 AVERAGE HOTEL RATE PER NIGHT 3,500.00 3,500.00 3,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 63,000.00 78,750.00 89,250.00 No. of Days in a Year 335 335 335 Net Sales Per Year 21,105,000.00 26,381,250.00 29,898,750.00 Less: Operating Expenses (60%) 12,663,000.00 15,828,750.00 17,939,250.00 RENTAL POOL INCOME PER YEAR 8,442,000.00 10,552,500.00 11,959,500.00 Yearly Income Per Timeshare (up to 3%) 5,411.54 6,764.42 7,666.35 Add: 7 Usable Days 24,500.00 24,500.00 24,500.00 Yearly Income Per 1BR Timeshare 29,911.54 31,264.42 32,166.35 Monthly Income Per 1BR Timeshare 450.96 563.70 638.86 Investment 450,000.00 450,000.00 450,000.00 Return on Investment 1.20% 1.50% 1.70%
  • 36. SAMPLE RETURN ON INVESTMENT TWO BEDROOM TIMESHARE 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF SHARES 520 520 520 TOTAL NUMBER OF UNITS 10 10 10 AVERAGE HOTEL RATE PER NIGHT 4,500.00 4,500.00 4,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 27,000.00 33,750.00 38,250.00 No. of Days in a Year 335 335 335 Net Sales Per Year 9,045,000.00 11,306,250.00 12,813,750.00 Less: Operating Expenses (60%) 5,427,000.00 6,783,750.00 7,688,250.00 RENTAL POOL INCOME PER YEAR 3,618,000.00 4,522,500.00 5,125,500.00 Yearly Income Per Timeshare (up to 3%) 6,957.69 8,697.12 9,856.73 Add: 7 Usable Days 31,500.00 31,500.00 31,500.00 Yearly Income Per 2BR Timeshare 38,457.69 40,197.12 41,356.73 Monthly Income Per 2BR Timeshare 579.81 724.76 821.39 Investment 700,000.00 700,000.00 700,000.00 Return on Investment 0.99% 1.24% 1.41%
  • 37. SAMPLE RETURN ON INVESTMENT THREE BEDROOM TIMESHARE 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF SHARES 520 520 520 TOTAL NUMBER OF UNITS 10 10 10 AVERAGE HOTEL RATE PER NIGHT 5,500.00 5,500.00 5,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 33,000.00 41,250.00 46,750.00 No. of Days in a Year 335 335 335 Net Sales Per Year 11,055,000.00 13,818,750.00 15,661,250.00 Less: Operating Expenses (60%) 6,633,000.00 8,291,250.00 9,396,750.00 RENTAL POOL INCOME PER YEAR 4,422,000.00 5,527,500.00 6,264,500.00 Yearly Income Per Timeshare (up to 3%) 8,503.85 10,629.81 12,047.12 Add: 7 Usable Days 38,500.00 38,500.00 38,500.00 Yearly Income Per 3BR Timeshare 47,003.85 49,129.81 50,547.12 Monthly Income Per 3BR Timeshare 708.65 885.82 1,003.93 Investment 750,000.00 750,000.00 750,000.00 Return on Investment 1.13% 1.42% 1.61%
  • 38. SAMPLE RETURN ON INVESTMENT PENTHOUSE TIMESHARE 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF SHARES 260 260 260 TOTAL NUMBER OF UNITS 5 5 5 AVERAGE HOTEL RATE PER NIGHT 12,000.00 12,000.00 12,000.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 36,000.00 45,000.00 51,000.00 No. of Days in a Year 335 335 335 Net Sales Per Year 12,060,000.00 15,075,000.00 17,085,000.00 Less: Operating Expenses (60%) 7,236,000.00 9,045,000.00 10,251,000.00 RENTAL POOL INCOME PER YEAR 4,824,000.00 6,030,000.00 6,834,000.00 Yearly Income Per Timeshare (up to 3%) 18,553.85 23,192.31 26,284.62 Add: 7 Usable Days 84,000.00 84,000.00 84,000.00 Yearly Income Per 3BR Timeshare 102,553.85 107,192.31 110,284.62 Monthly Income Per 3BR Timeshare 1,546.15 1,932.69 2,190.38 Investment 1,100,000.00 1,100,000.00 1,100,000.00 Return on Investment 1.69% 2.11% 2.39%
  • 39. SAMPLE RETURN ON INVESTMENT VILLA TIMESHARE 1st Year of Operations (2019) 60% Occupancy 75% Occupancy 85% Occupancy TOTAL NUMBER OF SHARES 312 312 312 TOTAL NUMBER OF UNITS 6 6 6 AVERAGE HOTEL RATE PER NIGHT 8,500.00 8,500.00 8,500.00 HOTEL OCCUPANCY RATE 60% 75% 85% NET SALES PER NIGHT 30,600.00 38,250.00 43,350.00 No. of Days in a Year 335 335 335 Net Sales Per Year 10,251,000.00 12,813,750.00 14,522,250.00 Less: Operating Expenses (60%) 6,150,600.00 7,688,250.00 8,713,350.00 RENTAL POOL INCOME PER YEAR 4,100,400.00 5,125,500.00 5,808,900.00 Yearly Income Per Timeshare (up to 3%) 13,142.31 16,427.88 18,618.27 Add: 7 Usable Days 59,500.00 59,500.00 59,500.00 Yearly Income Per 3BR Timeshare 72,642.31 75,927.88 78,118.27 Monthly Income Per 3BR Timeshare 1,095.19 1,368.99 1,551.52 Investment 950,000.00 950,000.00 950,000.00 Return on Investment 1.38% 1.73% 1.96%
  • 40. TIMESHARE OWNER WILL RECEIVE THE FOLLOWING AS PROOF OF TIMESHARE OWNERSHIP:
  • 43. Requirement to be submitted :
  • 45. HOW MUCH IS THE COST?
  • 46.
  • 47. UNIT Sold ā€¢ 5% BROKERā€™S COMMISSION ā€¢ PLUS 50,000.00 INCENTIVE FOR EVERY UNIT SOLD
  • 48. TIME SHARE SOLD 15 % Commission Plus 1,000.00 per timeshare sold
  • 49. FREQUENTLY ASKED QUESTIONS Q1. What is One Tectona Condominium? One Tectona is the premiere retirement condominium project of Duros Land Properties, Inc. consisting of a 14 Storey Tower and 21 Duplex Villas within the 11,062 square meters land area. It is composed of commercial spaces which will be for lease and condominium units when sold will be enrolled for condominium hotel. Q2. What Makes One Tectona Condominium unique? One Tectona Condominium is part of the Woodlands Resort Communities, a 4.8 hectare master plan development in Liloan, Cebu. It is strategically located in just a few minutes away from the airport and close to conveniences for shopping, school, hospital, church and commercial establishments. It is located in a breathtaking hilltop amidst a pocket forest with a refreshing view, a pliant and serene estate in a suburbent city outside the noise and hustle of the city life. It is the only Condominium wherein it is bundled with golf playing rights in a nearby 18-hole Liloan Golf and Leisure Estate.
  • 50. Q3. What is a condo-hotel concept and how does it operate? The units are individually owned by the investors and enroll the units for a condominium hotel. It will be managed and operated by Elite District Realty and Property Management, Inc. In return, investors are given free vacation days in the hotel per year but it is subject to one week advance booking, unit owners have priority use of their condotel units or an equivalent type for 30 days every year for free. If the usage will exceed 30 days, they will have to pay the member's rate (30% discount from regular rate). And at the same time they earn yearly profits based on the hotel income or a guaranteed six percent (6%) of the investment amount whichever is higher. Each unit has Condominium Certificate of Title and the units occupancy by guests will provide the ultimate return for investors. Q4. Are there additional cost incurrences to be shouldered by the unit owner upon enrollment in the condotel operations? No, there will be no one time membership fee.
  • 51. Q5. What is the role of the hotel operator? The role of the hotel operator, Elite District Realty and Property Management, Inc., in exchange for a share of revenue, markets all condo-hotel units to be used for hotel accommodation, which includes maintenance of the units and provides hotel services such as housekeeping, food and beverage preparation and concierge services. Q6. Is the unit owner required to source insurance by themselves in order to protect their investment? Insurances are sourced by the Hotel Operator and are shouldered under operating cost covered in the estimated 60% Hotel Operatorā€™s share.
  • 52. Q7. Can I combine multiple condo-hotel units? No, you cannot combine the multiple units you purchase until the Condo Corporation decides to dissolve its hotel operation and the units returned to its owners for residential purposes. Q8. Can a unit owner live in their property full time? This project is for Investors only. You are required to enroll in the Condotel operations for a minimum of five (5) years. Q9. What is the expected delivery of a condo-hotel unit? The units include basic hotel finishes, furniture, appliances and linens ready for hotel operation.
  • 53. Q10. Can I design my own condo-hotel unit? No. The Hotel Operator will decide on its standard furnishings of a condo-hotel unit to maximize the experience of our hotel guests. Q11. When is the expected delivery of the One Tectona Condominium? Q12. How many elevators are dedicated for hotel guests? March 2019 Two (2) Elevators Q13. What are the amenities that hotel guests can enjoy at One Tectona Condominum? One Tectona Condominium amenities includes swimming pool, golf putting green, jogging and walking trails, drop off, function room, retail spaces, game room, lounge, lobby, clinic, gym and spa.
  • 54. Q14. When is the declaration of dividends? Annually, as may be mutually agreed upon with the unit owners. Q15. What are the considerations in determining revenues & dividends for unit owners? In order to maximize returns and ensure cost efficiency for unit owners, only room revenues and room divisions related expenses are considered in the determination of income such as housekeeping, laundry, front office, security, repairs and maintenance, utility , taxes, and insurance attributable only to the units. F & B income and its related expenses such as F & B personnel, kitchen equipment, supplies, utilities, taxes, and insurance are treated separately from and independent of the room division expenses of each condotel units. This set-up assures the unit owners a cost efficient operation as room related expenses are easily controlled and managed.
  • 55. Q16. How will dividends be paid to the unit owner? Dividends are payable in checks to be mailed to unit owners or paid directly to the bank accounts of unit owners. Dividends will be in peso currency. For foreign currencies, prior arrangement can be made with the hotel operator on a case to case basis. Q17. Are there any other condominium association dues? None. Since all expenses are charged to hotel operator and part of operating cost covered in the estimated 60% hotel operatorā€™s share. Q18. Will the unit owner still earn if his unit was not rented? Yes. Unit owners will still receive yearly income based on the type of unit regardless of whether the unit was rented or not. This is because condotel operator will pool together its entire total income from rental operations and distribute this to unit owners as dividends according to the pro-rata percentage sharing on unit types. Income will come from room revenue less room division expenses.
  • 56. Q19. Who will shoulder the repairs and maintenance of unit? Minor repairs are shouldered by the hotel operator and chargeable to and part of operating cost covered in the estimated 60% hotel operatorā€™s share. Q20. Can a unit owner upgrade his free stay to a different unit category? Yes, unit owner's free stay is upgradeable but has to pay the price difference in room rates. Q21. What if the Unit Owner was not able to use the 30-day benefit? Subject to 3 months prior notice before expiry.