Boracay Condotel Payback
7-year Full Return of Investment
45- day FREE Stay with an option to sell

Boracay Crown Regency Resort and Convention Center Investment Payback

Payback A
Estimated 7-year Full Return of Investment
(based on a T3 unit with a projected room rate of Php5,000.00 per night)

Your PhP 5.0 M investment gives the following returns:

  • *45- day FREE Stay (with an option to sell or use)
  • Income from a 320-Day enrolment in Condotel operations.
  320 days @
80% occupancy =		 320 days @
70% occupancy =		 320 days @
60% occupancy =
256 days 224 days 192 days
x Php 5,000/day x Php 5,000/day x Php 5,000/day
= Php 1.28 M = Php 1.12 M = Php 0.96 M
Deduct approx. 50% as management fee, taxes, incentive bonus Deduct approx. 50% as management fee, taxes, incentive bonus Deduct approx. 50% as management fee, taxes, incentive bonus
Projected
Net Income
Annually		 (Php 640,000) (Php 560,000) (Php 480,000)
  • A very conservative assumption of 60% occupancy per year and Php 5,000.00/day still gives you a projected income of 480,000.00 per year
  • Compared to a bank desposit with a maximum of 5% interest, your Php 4.0 M earns you only Php 200,000 per year

    • Bank Desposit

    with an estimated annual interest of 5% gives you
    Php 200,000.00

    VS

    Condotel Enrollment

    with an assumption of 60% occupancy at Php 5,000.00/day
    Php 480,000.00

  • Condotel Enrollees earn Php 280,000.00 MORE than the standard bank deposit once the Condotel is operational and the Unit is fully paid.
  • In addition to the projected net income, investors have their *45-day Free Stay guaranteed benefit which they have the option to sell.
  • An Investor can easily sell their *45-day FREE stay to travel agencies especially during peak season.

    • *45-DAY FREE STAY / YEAR

    with an option to sell or use worth
    Php 225,000.00

    based on an assumption of 4-star hotel rates of Php 5,000.00/day in Boracay

    Projected Net Income

    Php 480,000

    +

    Guaranteed Benefit

    Php 225,000.00

    An investor gets an estimated total of
    Php 705,000.00 per year

    Unit T1
    Ground
    (Garden View)
    59 sqm with Loft    		 Unit T2
    Ground
    (Pool View)
    57.5 sqm with Loft    		 Unit T3
    2nd & 3rd Floor
    (Garden View)
    33.5 to 34.5 sqm    		 Unit T4
    2nd & 3rd Floor
    (Pool View)
    33.5 to 34.5 sqm    		 Unit T4A
    2nd & 3rd Floor
    (Pool View)
    41.5 sqm    		 Special Unit
    Deck
    (Pool View)
    50 - 90 sqm
    Projected Room Rate/Night Php 11,000 Php 12,500 Php 5,000 Php 6,000 Php 7,500 Php 15,000
    PRO-RATA Share 2.2 2.5 1.0 1.2 1.5 3
  • The bigger the investment, the higher the returns. Investors could look forward to an estimated 5-year full return of their investment once the Condotel is operational and Unit is fully paid for. In the meantime, he can enjoy the good life in Boracay or the privileges & benefits of being a member of Club Ultima and in all of its off-site facilities through the Crown Regency Hotel chain.


  • Upon operation of the condotel, investors will receive percentage of income based on the payments made to the total contract value.
    • If investor has paid less than 50% of the total contract value, investor receives 25% of the income due.
    • If investor has paid 50% to 70% of the total contract value, investor receives 50% of the income due.
    • If investor has paid 71% to 90% of the total contract value, investor receives 75% of the income due.
    • If investor has fully paid the total contract value, investor receives the full income due him.
    • Payback B (Guaranteed Fix Payback Scheme)
    • If an investor wish to avail of the guaranteed fix payback scheme, he must surrender his 45 Free days to Fuente Triangle Realty Development Corporation. In return, he will receive an annual income of 12% of the *acquisition price for 15 years from the start of the condotel operation provided that he has fully paid the total contract value of the investment.


      • Example:  Php5.0 M investment (Acquisition Price)
      12% of investment is Php 600,000.00 per year
      x 15 years = Php 9.0 M (Total income for 15 years)
    Buy-back Program
  • 5 years after condotel operations, investors can have the following options:
    • Resell the unit at the open market.
    • Resell the unit to Fuente Triangle Realty Development Corp. at *acquisition price.
    • Resell the unit to the open market through Fuente Traingle Realty Development Corp. for a minimal fee.
    •

Warning: include_once(contacts.php) [function.include-once]: failed to open stream: No such file or directory in /home/content/b/a/n/banne3/html/payback.php on line 278

Warning: include_once() [function.include]: Failed opening 'contacts.php' for inclusion (include_path='.:/usr/local/php5/lib/php') in /home/content/b/a/n/banne3/html/payback.php on line 278