ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
BLACK SANDS OASIS - PAYBACK SCENARIOS
2
3
4
PESSIMISTIC REALISTICOPTIMISCTIC
5
6
$109,700$109,700$109,700
7
Current priceCurrent priceCurrent price
8
9
$140,74928.3%$142,69830.1%$144,68331.9%
10
Selling price afte constructionSelling price afte constructionSelling price afte construction
11
12
$11,56210.5%$13,79412.6%$15,21613.9%
13
Rental operating income per yearRental operating income per yearRental operating income per year
14
15
9.5years8.0years7.2years
16
Payback period (rental)Payback period (rental)Payback period (rental)
17
18
$165,19850.6%$172,66557.4%$180,31964.4%
19
Selling price in 5 yearsSelling price in 5 yearsSelling price in 5 years
20
21
$223,008103.3%$241,635120.3%$256,398133.7%
22
ROI in 5 years (rent&capital)ROI in 5 years (rent&capital)ROI in 5 years (rent&capital)
23
24
Rental operating information
Rental operating information
Rental operating information
25
Occupancy90%Occupancy93%Occupancy97%
26
Rent per day$77Rent per day$85Rent per day$89
27
Revenue per year$25,130Revenue per year$28,853Revenue per year$31,389
28
Personnel and operating costs$4,521Personnel and operating costs$4,672Personnel and operating costs$4,873
29
Taxes$2,764Taxes$3,174Taxes$3,453
30
Platform fees$3,770Platform fees$4,328Platform fees$4,708
31
Management$2,513Management$2,885Management$3,139
34
Rental operating profit46%Rental operating profit48%Rental operating profit48%
35
Payments to the investor$11,562Payments to the investor$13,794Payments to the investor$15,216
36
Payments to the investor for 10 years$115,621Payments to the investor for 10 years$137,941Payments to the investor for 10 years$152,158
37
38
STUDIO
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102