Investment Return Calculation for Shares
Calculation per Share: $5,000
$ 5.000
+$ 3.280
+$ 1.700
$ 4.980
$ 9.980
10,1%
100%
16,6%
$ 5.000
+$ 4.552
+$ 2.500
$ 7.052
$ 12.052
13,4%
141%
23,5%
$ 5.000
+$ 6.371
+$ 3.850
$ 10.221
$ 15.221
17,8%
204%
34,1%
Shares (Asset)
Income from Shares over 6 Years
Asset Value Growth over 6 Years
6-Year Income & Asset Growth
Total Asset Value after 6 Years
Annual Return from Shares
Total Return over 6 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