Overview

FIVE ***** STAR

RESORT DEVELOPMENT PROJECT
COMPLETION 2022

INDIAN OCEAN MOST EXCLUSIVE DESTINATION

STUNNING WHITE SANDS BEACHES & BLUE GREEN SURROUNDING OCEAN

$50,000,000

FULL FUNDING REQUEST TERMS PREFERRED

5% INTEREST RATES

25 YEARS RE-PAYMENT

1ST YEAR DEFERRED NON-PAYMENT

 

200 KEYS

SOLID GROUND & WATER BASED DEVELOPMENT

RESTAURANTS

BARS

ENTERTAINMENT

SPA

GYM

WATER SPORTS

MARINA

AIR STRIP

 

VENUES,

CONFERENCING

WEDDINGS

EVENTS

 

GREEN ENERGY NET ZERO PRODUCER

WATER DESALINATION SYSTEM TO BE BUILD ONSITE

 

TYPHOON, EARTHQUAKE & TSUNAMI RESISTANT CONSTRUCTION

 

PROJECTED REVENUES

$11,680,000 = 200 x $200 AVERAGE PER NIGHT x 80% OCCUPANCY x 365

$1,368,750 = 150 RESTAURANT SERVINGS x $25 PER SERVINGS LUNCH x 365

$2,190,000 = 150 RESTAURANT SERVINGS x $40 PER SERVINGS DINER x 365

$1,000,000 = BAR

$500,000 = CONFERENCING . WEDDINGS . EVENTS

$250,000 = MARINA

$250,000 = AIRSTRIP

=

$17,238,750

x

1/3 PROJECTED NET PER YEAR

=

$5,750,000

Details

Year Built
2019
# of Floors
3
# of Buildings
50
Lot Size
200 acres
Features
  • Interior Corridor
  • Exterior Corridor
  • Mixed Corridor
  • Breakfast Room
  • Restaurant
  • Lounge/Bar
  • Business Center
  • Indoor Pool
  • Indoor Hot Tub
  • Outdoor Pool
  • Outdoor Hot Tub
  • Fitness Center
  • Elevator
  • Guest Laundry
  • Meeting Space
  • Living Quarters

Financial

Posted By
Broker / Agent
Affiliation
Independent
# of Units
200
Room Revenue
$ 200.00
F&B Income
$ 4,500,000.00
Other Income
$ 1,000,000.00
ADR
$ 200.00
Occupancy %
80%
NOI
$ 5,750,000.00