Phase 1 Villas

2a

Each 4 bedroom villa is split into 20 fractional shares each going for Kshs. 3,600,000

3 key benefits;

  1. High rental yield. We project to give you a return of Kshs 41,000.00(net) every month per share (to earn a similar rental income in conventional rental assets, you need to invest over Kshs. 10M).
  2. 10 free days of accommodation annually for your holiday
  3. Attractive capital gain overtime – The value of a share is expected to rise to Kshs. 10M after 2 years of operation.

  • Invest– Kshs 3.6 Million
  • Off peak rate per night – Kshs 19,000.00
  • No. of Beds – 2
  • Occupancy per month – 70 %( 21 days)
  • Service Charge & Other Expenses – 30%
  • Taxes (VAT & Catering Levy) – 16% + 2% = 18%
  • Total Revenue Per month – Kshs 798,000.00
  • Less Outgoings –  Kshs 383,000.00
  • Net Balance – Kshs 414,960.00

  1. Net revenue per month per as full 2 bedroom unit (i.e. 10 fractional shares) – Kshs 414,960.00.
  2. Net Projected revenue per month per fractional share – Kshs 41,496.00.
  3. Each fractional owner is entitled to ten (10) free nights every year per fractional share ( the free nights will be spread over 12 months).
  4. To ensure fair business and income for all investors, all hotel rooms will enter into a rental pool to ensure that income from one room spreads to all other rooms thus no room is ever more occupied than others.
image(1)

Ground Floor

1604_ID_100_VI_30_Ground-Floor_1-50_A3

First Floor

1604_ID_101_VI_30_First-Floor_1-50_A3

Purchase Price:
Initial Deposit:
Balance:
Upfront payment:

Kshs. 3,600,000
Kshs. 1,800,000
To clear in eight equal monthly installments of Kshs. 225,000
Kshs. 3,000,000