Project Description Central Suites Tower is an exclusive building - - PowerPoint PPT Presentation

Project Description

Central Suites Tower is an exclusive building located in the Southwest

• f Santo Domingo, Dominican Republic. It has 72 apartments and 10

levels, located in the prestigious sector of Serrallés, wich is one of the most famous and trendy districts of the city, Central Suites Tower will be managed as a premium hotel. Each suite has been designed to be suitable for a variety type of guests, from business people to leisure travelers Central Suites will be an excellent option for both, short and long stays, counting with a full supply of bedding appliances, Wi-Fi, cable TV and space for 4 people. The project include a pool, gym, lounge bar & Bistro, business center and covered parking. Net of administrative costs and structural costs, the annual return on investment is estimated between 8% and 13%. Nearby places: ✓ Banks ✓ Malls ✓ Supermarkets

✓ Restaurants ✓ Pubs

Project Outcomes

Almost 80%

SOLD

95% Projected Occupancy Up to 12% Projected Returns

Just 15 Units Left A unique investment opportunity

Project Overview

Parking & First Level Plan

Guestrooms & Common Spaces Plan

Project Renders > Entrance & Lobby

Project Renders > Lobby & Business Center

Project Renders > Floor Plan

Project Renders > Pool Area

Project Renders > Bar Lounge & Bistro

Available Units

Apartments Available Floor Investment

2E Second $ 114,970.00 2F Second $ 117,970.00 2G Second $ 117,970.00 3E Third $ 114,970.00 3G Third $ 117,970.00 4F Fourth $ 118,970.00 4H Fourth $ 131,970.00 5A Fifth $ 122,970.00 5F Fifth $ 124,970.00 8F Eighth $ 134,970.00 9B Ninth $ 127,970.00 9C Ninth $ 127,970.00 9D Ninth $ 127,970.00 9F Ninth $ 134,970.00 10E Tenth $ 146,970.00

Last apartments available

Economic Projections

Daily rate: USD 85.00 Occupancy rate Gross income Management Fee (30%) Maintenance Services * Net income

80% $ 1,787,040.00 $ 536,112.00 $ 120,960.00 $ 172,800.00 $ 957,168.00 85% $ 1,898,730.00 $ 569,619.00 $ 120,960.00 $ 172,800.00 $ 1,035,351.00 90% $ 2,010,420.00 $ 603,126.00 $ 120,960.00 $ 172,800.00 $ 1,113,534.00 95% $ 2,122,110.00 $ 636,633.00 $ 120,960.00 $ 172,800.00 $ 1,191,717.00

* Services (Electricity, Water, Internet, cable TV, etc.) are projections based on a market average, all prices will be optimized.

Economic Projections

Apartment Investment Furnishing Project Percentage (%) Earnings at 85%

• ccupancy

Performance at 85% occupancy 2E $ 114,970.00 $ 12,000.00 1.243% $ 12,869.41 10.14% 2F $ 117,970.00 $ 12,000.00 1.267% $ 13,117.90 10.09% 2G $ 117,970.00 $ 12,000.00 1.126% $ 12,538.39 9.65% 3E $ 114,970.00 $ 12,000.00 1.279% $ 13,242.14 10.43% 3G $ 117,970.00 $ 12,000.00 1.303% $ 13,490.62 10.38% 4F $ 118,970.00 $ 12,000.00 1.328% $ 13,749.46 10.50% 4H $ 131,970.00 $ 12,000.00 1.389% $ 14,381.03 9.99% 5A $ 122,970.00 $ 12,000.00 1.279% $ 13,242.14 9.81% 5F $ 124,970.00 $ 12,000.00 1.364% $ 14,122.19 10.31% 8F $ 134,970.00 $ 12,000.00 1.559% $ 16,141.12 10.98% 9B $ 127,970.00 $ 12,000.00 1.474% $ 15,261.07 10.90% 9C $ 127,970.00 $ 12,000.00 1.474% $ 15,261.07 10.90% 9D $ 127,970.00 $ 12,000.00 1.474% $ 15,261.07 10.90% 9F $ 134,970.00 $ 12,000.00 1.645% $ 19,603.74 13.34% 10E $ 146,970.00 $ 12,000.00 1.706% $ 17,663.09 11.11%

Returns from 9% to 13% At 85% occupancy

Annual Projections > 50% Loan

Apartment Investment Project Percentage (%) Loan amount (50% of the cost) Loan interest rate (8.5%) Gross earnings at 85%

• ccupancy

Net earnings at 85%

• ccupancy

ROE after loan payment 2E $ 114,970.00 1.243% $ 57,485.00 $ 4,886.23 $ 12,869.41 $ 7,983.19 14% 2F $ 117,970.00 1.267% $ 58,985.00 $ 5,013.73 $ 13,117.90 $ 8,104.17 14% 2G $ 117,970.00 1.126% $ 58,985.00 $ 5,013.73 $ 11,658.05 $ 6,644.33 11% 3E $ 114,970.00 1.279% $ 57,485.00 $ 4,886.23 $ 13,242.14 $ 8,355.91 15% 3G $ 117,970.00 1.303% $ 58,985.00 $ 5,013.73 $ 13,490.62 $ 8,476.90 14% 4F $ 118,970.00 1.328% $ 59,485.00 $ 5,056.23 $ 13,749.46 $ 8,693.24 15% 4H $ 131,970.00 1.389% $ 65,985.00 $ 5,608.73 $ 14,381.03 $ 8,772.30 13% 5A $ 122,970.00 1.279% $ 61,485.00 $ 5,226.23 $ 13,242.14 $ 8,015.91 13% 5F $ 124,970.00 1.364% $ 62,485.00 $ 5,311.23 $ 14,122.19 $ 8,810.96 14% 8F $ 134,970.00 1.559% $ 67,485.00 $ 5,736.23 $ 16,141.12 $ 10,404.90 15% 9B $ 127,970.00 1.474% $ 63,985.00 $ 5,438.73 $ 15,261.07 $ 9,822.35 15% 9C $ 127,970.00 1.474% $ 63,985.00 $ 5,438.73 $ 15,261.07 $ 9,822.35 15% 9D $ 127,970.00 1.474% $ 63,985.00 $ 5,438.73 $ 15,261.07 $ 9,822.35 15% 9F $ 134,970.00 1.645% $ 67,485.00 $ 5,736.23 $ 17,031.52 $ 11,295.30 17% 10E $ 146,970.00 1.706% $ 73,485.00 $ 6,246.23 $ 17,663.09 $ 11,416.86 16%

Up to 17% ROE After interest payment you could receive up to $11,426.86 at 85%

• ccupancy

Monthly Projections > 50% Loan

Apartment Investment Project Percentage (%) Loan amount (50% of the cost) Loan interest rate (8.5%) Gross earnings at 85%

• ccupancy

Net earnings at 85%

• ccupancy

2E $ 114,970.00 1.243% $ 57,485.00 $ 407.19 $ 1,072.45 $ 665.27 2F $ 117,970.00 1.267% $ 58,985.00 $ 417.81 $ 1,093.16 $ 675.35 2G $ 117,970.00 1.126% $ 58,985.00 $ 417.81 $ 971.50 $ 553.69 3E $ 114,970.00 1.279% $ 57,485.00 $ 407.19 $ 1,103.51 $ 696.33 3G $ 117,970.00 1.303% $ 58,985.00 $ 417.81 $ 1,124.22 $ 706.41 4F $ 118,970.00 1.328% $ 59,485.00 $ 421.35 $ 1,145.79 $ 724.44 4H $ 131,970.00 1.389% $ 65,985.00 $ 467.39 $ 1,198.42 $ 731.03 5A $ 122,970.00 1.279% $ 61,485.00 $ 435.52 $ 1,103.51 $ 667.99 5F $ 124,970.00 1.364% $ 62,485.00 $ 442.60 $ 1,176.85 $ 734.25 8F $ 134,970.00 1.559% $ 67,485.00 $ 478.02 $ 1,345.09 $ 867.07 9B $ 127,970.00 1.474% $ 63,985.00 $ 453.23 $ 1,271.76 $ 818.53 9C $ 127,970.00 1.474% $ 63,985.00 $ 453.23 $ 1,271.76 $ 818.53 9D $ 127,970.00 1.474% $ 63,985.00 $ 453.23 $ 1,271.76 $ 818.53 9F $ 134,970.00 1.645% $ 67,485.00 $ 478.02 $ 1,419.29 $ 941.27 10E $ 146,970.00 1.706% $ 73,485.00 $ 520.52 $ 1,471.92 $ 951.41

Enjoy your monthly passive investment income without any additional effort!

Start investing now! contact us at:

www.realcaribe.net invest@realcaribe.net

+34 676 88 35 26 +39 388 122 8077 +1 809 222 4480