Scribd
Upload
18 views5 pages

Fractional Income Projection - Suites

Uploaded by

sanatanelements
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
18 views5 pages

Fractional Income Projection - Suites

Uploaded by

sanatanelements
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Days 365

Occupancy %age 70%


Per Day Avg Rate 8450
Total No of Room Occupied Days 255.5

Total Revenue for Occupied Days 2,158,975


Cost + Hotel Income per year @ 55% 1,187,436
Profit Before Tax 971,539
Taxes -233,169
Profit After Tax (PAT) 738,369

Income Percentage 8.62%


Years Room Rate
1st ₹ 7,200
2nd ₹ 7,800
3rd ₹ 8,450
4th ₹ 9,650
5th ₹ 9,900
(40to 45% cost +10-15% Profit)55%

24%
Asset Value 8,568,000
Total Fractions 17
Value of Fraction 504,000

Expected Rental Return 8.33% 8%-12% Per Annum assumption


Expected Property Appreciation 10% Per Annum considering 5 years' projection
Lease Agreement from Client Long-term

Revenue
Total of
Occupa Share per
Property Rental Income Rental
Year Room ncy Villa Owner
Value & Property Retur
s Rate Rate (₹) based on
Appreciation Appreciation n (%)
(%) 34% villa
(₹)
share
1st ₹ 7,200 70% 625,464 856,800 1,482,264 7.30%
2nd ₹ 7,800 76% 735,665 856,800 1,592,465 8.59%
3rd ₹ 8,450 82% 859,889 856,800 1,716,689 ###
4th ₹ 9,650 82% 982,003 856,800 1,838,803 ###
5th ₹ 9,900 82% 1,007,444 856,800 1,864,244 ###
### 82% 100,744 221,704

We presume that any property Prices are getting traction after 2-3 years h
* Note
fractional owners to hold a property fraction
No of Fraction 2 (Change your INPUT HERE)
Your Investment 1,008,000
Minimum Income Guarantee 9.50% Initial 3 years

g 5 years' projection

Combined
Normal Offer of MG Property
Property Value Return &
Return on (Minimum Value
Appreciation Growth in
Investment Guarantee) Appreciation
%age

10.00% 17.30% 73,584 95,760 100,800


10.00% 18.59% 86,549 95,760 100,800
10.00% 20.04% 101,163 101,163 100,800
10.00% 21.46% 115,530 115,530 100,800
10.00% 21.76% 118,523 118,523 100,800
99.14% 495,349 526,736 504,000

raction after 2-3 years hence the calucation is taken from 3rd year. However we also advise our
hold a property fraction for atlest 3 years to get maximum gains.
Income Returns

196,560 19.50%
196,560 19.50%
201,963 20.04%
216,330 21.46%
219,323 21.76%
1,030,736 102.26%

You might also like