0

Sale Price

1 Investment After Purchase:

Accommodation (2 Star) Restaurant Conference Catering Others Bar

$295,000

My Current rate is $30 per Night for Bed and Breakfast (GBP 20.00 per night for B&B).

$60,000 No Of Rooms 12

Total Monthly Income Total Monthly Expenses Gross Monthly Profit

(Air Cons + Room Std Upgrd + Landscpg +Wall+ New Bar) Rate Per Night $50

(Max)

Occupancy Montly Rate (Avg) Income ($) 30% $5,400 $1,500 $2,000 $500 $1,500

25%

Annual Gross Profit Return on Investment

2 Investment After Purchase:

Accommodation (3 Star) Restaurant Conference Catering Others Bar

(Approx)

$125,000 No Of Rooms 12

Total Monthly Income Total Monthly Expenses Gross Monthly Profit

Rate Per Night $80

Annual Gross Profit

3 Investment After Purchase:

(Approx)

?????

22.50%

$16,200 ($3,645) $12,555

Occupancy Montly Rate (Avg) Income ($) 70% $12,600 $2,500 $3,000 $1,000 $2,500

20%

$21,600 ($4,320) $17,280

$98,100

$150,660

$207,360

3.6 Years

2.4 Years

1.7 Years

(Air Cons + Room Std Upgrd + Landscpg +Wall+ New Bar + New Conf Hall)

(Max)

Return on Investment

$10,900 ($2,725) $8,175

Occupancy Montly Rate (Avg) Income ($) 50% $9,000 $2,000 $2,500 $700 $2,000

Occupancy Montly Rate (Avg) Income ($) 30% $8,640 $2,000 $2,500 $1,000 $1,500

25%

$15,640 ($3,910) $11,730

Occupancy Montly Rate (Avg) Income ($) 50% $14,400 $2,500 $3,000 $1,200 $2,000

22.50%

$23,100 ($5,198) $17,903

Occupancy Montly Rate (Avg) Income ($) 70% $20,160 $3,000 $3,500 $1,500 $2,500

20%

$30,660 ($6,132) $24,528

$140,760

$214,830

$294,336

3.0 Years

2.0 Years

1.4 Years

4 STAR ACCOM. (Air Cons + Room Std Upgrd + Landscpg + New Bar + New Conf Hall)