investment projections @ 85% hotel occupancy gross monthly revenues : p 2,772,997.00 40% unit owners...

INVESTMENT PROJECTIONS

@ 85% Hotel Occupancy

Gross Monthly Revenues : P 2,772,997.00

40% Unit Owner’s Share : 1,109,198.80

Ave Share per Unit per month : 13,059.30 for 20.17sqm unit

Annual Share per Unit (20.17sqm) : 156,711.6030 DAYS FREE USE (net of 30% direct cost) : 25,158.00

Annual Gross Income : P 181,869.60 Above projections based on initial assessment of hotelier.

A COMPARISON OF YOUR INVESTMENT AND RETURNS

Total Contract Price : P 1,553,090.00Less: 2% Discount 31,061.80Net Contract Price P 1,522,028.20 18 Monthly Payments : P 84,557.12Total Payments : P 1,522,028.20

CASH ON CASH RETURNS W/IN : 9 YEARS

Annual Returns : P 181,869.60

10 years hotel operation

TOTAL RETURNS IN 10 YRS:

P 1,818,696.00

In less than 10 years, you have recovered MORE than your principal investment, and the property is still within your

possession!!! Note: Amounts stated above are subject to change based on prevailing prices and actual revenues. Revenues projected may increase MYVAN Properties reserves the right to make changes or correct errors.

PARTICULAR BANK REAL ESTATE

Investment 1.5M Onetime paymentOnetime or deferred payment option

ROI per year 2% - 5% 8-15T/month; 6% - 12%

Security of Investment

500T PDICCertificate of TitleINSURANCE Policy

Risk Bank Holiday Delay

Type of investment Intangible Tangible; very solid

Inflation Very Vulnerable Hedge inflation

Appreciation Not Applicable YES 5-10% per annum

Resell Yes with lost Yes w/ appreciation

WHY REAL ESTATE INVESTMENT???

BANK VS. REAL ESTATE

WHY REAL ESTATE INVESTMENT???

PRE-NEED INSURANCE VS. REAL ESTATE

PARTICULAR EDUCATIONAL PLAN REAL ESTATE

Investment 1.5MOnetime or deferred payment option

Onetime or deferred payment option

ROI 5-10yrs waiting period100 – 200% in 10yrs

8-15T/month; 6% - 12%

Security of Investment

Insurance policyCertificate of TitleINSURANCE Policy

Risk Cannot pay Delay

Type of investment Intangible Tangible; very solid

Inflation Very Vulnerable Hedge inflation

Appreciation Not Applicable YES 5-10% per annum

Resell Yes with lost Yes w/ appreciation