Investment Return Calculation
Calculation per 2 shares: $10,000 (minimal investment package)
$ 50.000
+$ 32.799
+$ 17.000
$ 49.799
$ 99.799
10,1%
100%
16,6%
$ 50.000
+$ 45.515
+$ 25.000
$ 70.515
$ 120.515
13,4%
141%
23,5%
$ 50.000
+$ 63.710
+$ 38.500
$ 102.210
$ 152.210
17,8%
204%
34,1%
Shares (Asset)
Share Income Over 5 Years
Asset Value Growth Over 5 Years
5-Year Income & Asset Growth
Total Asset Value After 5 Years
Annual Return on Shares
Total Return Over 5 Years
Average Annual Return****
Optimistic Scenario: 67.6% occupancy, $150 per night, +77% asset value growth (10% annually), service price growth of 7% annually
** Moderate Scenario: 58% occupancy, $140 per night, +50% asset value growth (8% annually), service price growth of 5% annually
*** Pessimistic Scenario: 50% occupancy, $130 per night, +34% asset value growth (5% annually), service price growth of 3% annually
**** Average annual return is calculated as total income with an exit strategy after 6 years, including both hotel income and share resale profits considering asset value growth