Return On Investment
Why Hotel Tu Casa is a lifestyle Investment:
-
STABLE ROI
Your return is guaranteed based on the profit of the development versus the occupancy rate of your villa.
-
PRIVATE ACCESS
Enjoy up to one month each year of complimentary accommodation and access. Additional flexible access options are available for extended stays.
-
LIFETIME AMENITY
Enjoy the perks of our amenities with lifetime access.
Investment Offer 2024
USING THE AVERAGE ANNUAL OCCUPANCY RATE 80%
Investment from
$495K USD
ADR (average price per night)
$385 - $1085 USD / night for the first year
ROI in the first year
13% - 18%
ROI in the fifth year
Mid-term investment ROI up to 140%
Terms of ownership
34 YEARS + 30 YEARS
Payback Period
6-7 years
Upfront Cash Payment
10% discount if pay full
ROI Simulation - Conservative Projection Section
| Unit Type |
Unit Price |
Average Daily Rate |
Yearly Net Revenue *1 |
Profit Share (20%) |
Management & Estate Fee |
Tax (10%) | Yearly Net Profit |
Year 1 ROI |
Upfront Payment ROI *2 |
Midterm 5-Year ROI *3 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2A | $495 | $385 | 112.4 | 22.5 | 16 | 7.4 | 66.5 | 13% | 15% | 128% |
| 2B | $545 | $440 | 128.5 | 25.7 | 16 | 8.7 | 78.1 | 14% | 16% | 133% |
| 2C | $655 | $500 | 146.0 | 29.2 | 16 | 10.1 | 90.7 | 14% | 15% | 130% |
| 2D | $975 | $675 | 197.1 | 39.4 | 16 | 14.2 | 127.5 | 13% | 15% | 126% |
| 2E | $615 | $460 | 134.3 | 26.9 | 16 | 9.1 | 82.3 | 13% | 15% | 128% |
| 3A | $850 | $665 | 194.2 | 38.8 | 16 | 13.9 | 125.4 | 15% | 16% | 135% |
| 3B | $1,250 | $980 | 286.2 | 57.2 | 16 | 21.3 | 191.6 | 15% | 17% | 138% |
| 3C | $995 | $749 | 218.7 | 43.7 | 16 | 15.9 | 143.1 | 14% | 16% | 133% |
| 5 | $1,350 | $1085 | 316.8 | 63.4 | 16 | 23.7 | 213.7 | 16% | 18% | 140% |
- 1. Based on 80% occupancy rates
- 2. 10% discount for upfront cash payment
- 3. 5 Year Sale Price based on 10% YOY Growth Rate
- 4. Unit Prices are in $000 USD