1 BHK 2 BHK 3 BHK

Particulars Unit Villa Villa Villa

Selling Price INR 35,00,000 50,00,000 70,00,000

Room Rent/ Tariff INR 7,500 12,000 15,000
Average Room Rent (ARR) INR 4,500 7,200 9,000
Revenue @ 365 days INR 16,42,500 26,28,000 32,85,000
Gross Revenue on 35% Occupancy (Assumed) INR 5,74,875 9,19,800 11,49,750
Admin & Operating Expenses % 35 35 35
Less: Expenses INR 2,01,200 3,21,900 4,02,400
Net Profit to Investor (Per Annum) INR 3,73,675 5,97,900 7,47,350

Net Profit to Investor (Per month) INR 31,140 49,825 62,279

Return on Investment (ROI) % 10.68 11.96 10.68

Minimum Guarantee (Per month) A INR 10,000 15,000 20,000

Freebies Transferable Vouchers

B
Room Night of the same category within the year Yes 20
Garden for the Event B C No 2
50% discount on Food and Beverages D Yes 10
Above Free Nights, 30% discount on Room List price Yes Unlimited
Free Club Membership B Yes Worth INR 2,00,000

NOTE:
1. ROI is subject to Long term Lease with the Partner.
2. ARR is payment after discount and Agent commission.
3. Revenue from Weddings, Ceremonies and Event will not be shared.
4. Revenue from Spa, Bar and Restaurant will not be shared.
5. Figures taken above are based on average market conditions which may vary.
6. All figures are close approximation and exclusive of all Taxes.

A: Min Guarantee for 24 months after possession

B: Subject to Prior Booking and Availability
C : During the Lease period (20 years)
D : During the Stay only
 1 BHK 2 BHK 3 BHK
Particulars Unit Villa Villa Villa

Plot Size Sq ft 2000 3000 4500

Construction Area Sq ft 1200 1800 2400
Swimming Pool (with Filtration plant) 10' x 15' 10' x 20' 15' x 20'

Finishing and Furnishing

Air Conditioner 1.5 Ton 1 2 3
Hot & Cold Water Supply Yes Yes Yes
Bed with Mattress and Pillow 1 2 3
Coffee table with Chair Yes Yes Yes
Television 42" LED 1 2 3
Dry Pantry Yes Yes Yes
Bathroom Fittings Grohe/Kohler Grohe/Kohler Grohe/Kohler

Common Facilities
Club House
Restaurant
Bar
Garden
Badminton & Tennis Court
Table Tennis, Carrom, etc
Boundary Wall for each Villa