Discover and Experience The Majesty of Mountains The Simplicity of Nature The Magic of Land
Dec 27, 2015
Discover and Experience
The Majesty of Mountains
The Simplicity of Nature
The Magic of Land
Villa Distribution
Villa Sold
Villa already under discussion for selling
Villas on OFFER
Investment per Villa which is already under discussion for selling
Plot No. Plot SQM Plot SFT Villa Type Villa SFT USD '000 Euro '000
10 562 6,048 SKY VILLA 2,265 863 621
12 518 5,572 SKY VILLA 2,265 841 606
23 523 5,625 GARDEN VILLA 1,902 766 552
24 311 3,347 GARDEN VILLA 1,803 647 466
27 344 3,700 GARDEN VILLA 1,803 661 476
28 294 3,165 GARDEN VILLA 1,902 668 481
Total 6 Villas 1,471 15,837 7,410
2,742 1,974
Sensitivity Analysis on Cash ROI
Occupancy/ ARR 200 250 300 350 400 450 500
30% 2.26% 2.95% 3.76% 4.82% 5.70% 6.42% 7.13%
35% 2.64% 3.44% 4.39% 5.62% 6.65% 7.49% 8.32%
40% 3.02% 3.93% 5.02% 6.42% 7.60% 8.56% 9.51%
45% 3.39% 4.43% 5.64% 7.23% 8.56% 9.62% 10.69%
50% 3.77% 4.92% 6.27% 8.03% 9.51% 10.69% 11.88%
55% 4.15% 5.41% 6.90% 8.83% 10.46% 11.76% 13.07%
60% 4.52% 5.90% 7.52% 9.64% 11.41% 12.83% 14.26%
65% 4.90% 6.39% 8.15% 10.44% 12.36% 13.90% 15.45%
70% 5.28% 6.88% 8.78% 11.24% 13.31% 14.97% 16.64%
75% 5.65% 7.38% 9.40% 12.05% 14.26% 16.04% 17.82%
80% 6.03% 7.87% 10.03% 12.85% 15.21% 17.11% 19.01%
Ownership Benefits30 Days free owner use, transferable with affiliate Resorts
5% Minimum return for the first 5 years
60% of Net Profit to Owner
Minimum stay per booking – 3 nights
Discount on Resort Facilities up to 40%Spa Treatments
Food & Beverage
In Room Dining
Rental of Club Equipments like Bicycles, etc.
No Maintenance cost
Property Appreciation
Invitation to exclusive Epikurean events, Concerts and Activities
Promotional and soft opening prices at new Epikurean Resorts
Ownership Costs Paid by the Operator
Sales, international sales offices, agent repsMarketing, advertising, brochuresOperators RemunerationWebsite and online marketingReservations, bookings, guest communication, call centerVilla cleaningGuests relations and conciergeAccounting and bill collectionRecruitment, training and management of villa staffLaundry and linen CostsIn villa amenitiesServices & Maintenance Common FeeProperty InsuranceMonthly utility costsLaundry & Cleaning costs with in residence
Payment Plan 1
Signing booking form 12%
Groundbreaking 10%
Road and Retention Wall 10%
Foundation 15%
Structure 10%
Walls 10%
Finish 15%
FF&E 15%
Handover 3%
Payment Plan 2
Signing Amount 90%
Upon Handover 10%
Resort Vision