> rental pool

 

• ownership • legal • rental pool • estate management • growth •

A key component and benefit of the project is the Rental Pool.

Your unused occupancy will be made available to the Rental Pool in accordance with the Resort Rules and will be marketed and sold through the Resort Operator locally, nationally and internationally.

In this way, it is possible to completely redeem the purchase price of your property within 7 years - while your investment escalates year by year.

 

Exclusive Villa Ownership                
Average Rate pppn   $230                
Average Rate per night, pax 5 $1,150                
Ownership Investment Amount $489,600                
Owned Days per year 360                
Annual value based on daily rate $414,000                
Monthly levies     $98                
          10%            
Occupation 50% Available Rental Days after owner use Rental Amount  Escalation per year Rental Income 10% Travel Agency fee 17% Govt levy 13% Rental Pool Admin Fee Levies Owner's Income Cumulative Owner's Income ROI
Year 1 180 $1,150 12% $207,000 $20,700 $35,190 $26,910 $1,180 $123,020 $123,020 25%
Year 2 180 $1,288 12% $231,840 $23,184 $39,413 $30,139 $1,322 $137,782 $260,802 28%
Year 3 180 $1,443 12% $259,661 $25,966 $44,142 $33,756 $1,480 $154,316 $415,119 32%
Year 4 180 $1,616 12% $290,820 $29,082 $49,439 $37,807 $1,658 $172,834 $587,953 35%
Year 5 180 $1,810 12% $325,719 $32,572 $55,372 $42,343 $1,857 $193,574 $781,527 40%
Year 6 180 $2,027 12% $364,805 $36,480 $62,017 $47,425 $2,080 $216,803 $998,331 44%
Year 7 180 $2,270 12% $408,581 $40,858 $69,459 $53,116 $2,329 $242,820 $1,241,150 50%
        $1,679,844              

Exclusive Cabana Ownership              
Average Rate pppn   $230                
Average Villa Rate per night, pax 2.5 $575                
Beachfront Cabana Investment Amount $326,400                
Owned Days per year 360                
Annual value based on daily rate $207,000                
Monthly levies $54                
          10%            
Occupation 50% Available Rental Days after owner use Rental Amount  Escalation per year Rental Income 10% Travel Agency fee 17% Govt levy 13% Rental Pool Admin Fee Levies Owner's Income Cumulative Owner's Income ROI
Year 1 180 $575 12% $103,500 $10,350 $17,595 $13,455 $649 $61,451 $61,451 19%
Year 2 180 $644 12% $115,920 $11,592 $19,706 $15,070 $727 $68,825 $130,276 21%
Year 3 180 $721 12% $129,830 $12,983 $22,071 $16,878 $814 $77,084 $207,360 24%
Year 4 180 $808 12% $145,410 $14,541 $24,720 $18,903 $912 $86,334 $293,694 26%
Year 5 180 $905 12% $162,859 $16,286 $27,686 $21,172 $1,021 $96,694 $390,389 30%
Year 6 180 $1,013 12% $182,402 $18,240 $31,008 $23,712 $1,144 $108,298 $498,686 33%
Year 7 180 $1,135 12% $204,291 $20,429 $34,729 $26,558 $1,281 $121,293 $619,980 37%
        $839,922              

One Twelfth Cabana Ownership
Average Rate pppn   $230                
Average Cabana Rate per night, pax 2.5 $575                
Ownership Investment Amount, avg $32,000                
Days per year     30                
Annual value based on daily rate $17,250                
Monthly levies     $54                
          10%            
Occupation 50% Available Rental Days after owner use Rental Amount  Escalation per year Rental Income 10% Travel Agency fee 17% Govt levy 13% Rental Pool Admin Fee Levies Owner's Income Cumulative Owner's Income ROI
Year 1 15 $575 12% $8,625 $863 $1,466 $1,121 $649 $4,526 $4,526 14%
Year 2 15 $644 12% $9,660 $966 $1,642 $1,256 $727 $5,069 $9,595 16%
Year 3 15 $721 12% $10,819 $1,082 $1,839 $1,406 $814 $5,677 $15,273 18%
Year 4 15 $808 12% $12,118 $1,212 $2,060 $1,575 $912 $6,359 $21,631 20%
Year 5 15 $905 12% $13,572 $1,357 $2,307 $1,764 $1,021 $7,122 $28,753 22%
Year 6 15 $1,013 12% $15,200 $1,520 $2,584 $1,976 $1,144 $7,976 $36,729 25%
Year 7 15 $1,135 12% $17,024 $1,702 $2,894 $2,213 $1,281 $8,934 $45,663 28%
        $69,994              

 

 

Note: It is important to keep in mind that only the managing agent employed by the developer may be used for renting out a unit since the Mozambican government have to receive a levy on all rentals (17%) and monitor this closely. The developer will charge a further 13% rental agency administration fee or commission. Thus the rental pool will operate at a 30% commission that will be deducted off the rental income and the balance will be paid out to the owners or shareholders. In addition, a 10% tour operator's fee was included. This will only apply if the owner does not have a paying guest and the management company has to find one through a tour operator.

Click here to see projected property values

 

 

 

contact us