1. Now, here’s an irresistible offer that we
can’t resist… VIVALDI CONDOTEL
Worry-free
investment at
the center of
everything!

2. CONDOTEL DETAILS (not final yet)
Unit Area /
Size
Class Min Max Min Max
Studio 13.58 17 1,689,447 2,147,265
Standard 18.06 20 2,246,790 2,432,157
E. Suite 19.70 29 2,450,818 3,605,314
Note: Final FLOOR PLAN and PRICE LIST –
for signature and approval by 101

3. CONDOTEL DETAILS (not final yet)

4. CONDOTEL DETAILS
WHAT WE WILL DO TO THEIR UNITS
•We will fully furnish the units with interior designed by
professional Interior designers
•Have units maintained professionally and all repairs done by the
management company
•All units will feature Air conditioners, in the living and bedroom
areas
•All units will feature color coordinated furnishings and fixtures
that feature a European concept as aligned to the overall
•Concept of the entire project - the Vivaldi Residences
•All units will have telephones connected to the hotel operator
and flat screen TVs
•All units will be WIFI ready

5. Worry-free
HOTEL MANAGEMENT
TO BE OPERATED BY:

6.  Businessman’s #1 Hotel
 With 10 Branches nationwide
 Malcolm Baldridge standard
 Highest occupancy rate among 3
star hotels
 Most aggressive mass marketing
campaign

7. Worry-free
from
Maintenance
and Monthly
Dues

8. Worry-free
Time-Share
Use and
Accommodation
Privilege
14 Days stay and Discounts
not only for 1 Hotel but for
all Eurotel branches (10 in
2013) which includes top
tourist destination like
Baguio,Boracay, and Davao.

9. Worry-free
LEASE
MANAGEMENT
AGREEMENT
(15 years)

10. Worry-free RENTAL INCOME CONCEPT
 Generate an income of P500-600/sqm
monthly from your unit
 Monthly rental is credited to unit owner’s
bank account
EARN  Annual escalation starting on the 5th year
of hotel’s operation
TO
OWN  No need to worry about the complexities
of monitoring condotel investment variables

11. CONDOTEL DETAILS (not final yet)
Earnings
Lease per Month Lease /
Class MINIMUM / MAXIMUM Sqm Lease per Year
Studio 8,148.00 10,356.00 600 97,776.00 124,272.00
Standard 10,836.00 11,730.00 600 130,032.00 140,760.00
E. Suite 11,820.00 17,388.00 600 141,840.00 208,656.00

12. Worry-free RENTAL INCOME CONCEPT (estimate only)
Unit type Studio
Not final yet
Rm Area (sqm) 16.9
Selling Price /sqm 110,000
Selling Price/ Rm 1,859,000
Hotel & Room Improvements 243,478
Total Investment / Unit2,102,478
124,407/sqm
Income / Mo:
Rent / Unit 600 10,140
EARN Less: Withholding Tax
Net Rent / Unit
5.0% 507
9,633
Effective Time Share Value 14 2,600
TO Total Income / Unit
RATE OF RETURN
12,233
7%
If w/ Loan:
OWN Buyer DP 20.0% 420,496
Balance to be Loaned 80.0% 1,681,982
Monthly Amort. (DP) 30 14,016.52
Monthly Amort. (80% Bal) 7.98% 12,318.35
Diff. from Net Rent / Unit 2,685.35
Diff. from Net Rent + Time Share
/ Unit 85

13. Income / Mo:
TCP / Unit
Rent 2.1M 600 80%Bal
10,140 12,318.35
10 yrs Bank Fin. @8%
Buyer’s only
20%DPWithholding Tax
Less:
420K Rent/mo
5.0%507 9,633.00
investment Difference 2,685.00
28Net Rent / Unit 15K
mos 9,633
Effective Time Share
Time-share/mo 2,600.00
Value
80%Bal 14
12,318.35/mo 2,600 85
10 yrs Bank Fin. @8%
Total Income / Unit 12,233
RATE OF RETURN 7%
If w/ Loan:
Buyer DP 20.0% 420,496
EARN Balance to be Loaned 80.0% 1,681,982
Monthly Amort. (DP) 28 15,017.71
TO Monthly Amort. (80%
Bal) Interest: 8% 12,318.35
OWN Diff. from Net Rent / Unit 2,685.35
Diff. from Net Rent +
Time Share / Unit 85
Note: The amount above are not final yet and actual computation will vary
based on the size, location and floor level of the unit.

14. Worry-free
EXIT-STRATEGY
CLAUSE
Eurotel will offer to buy the
units after the lease
management agreement is
consumated.

15. THE BEST THINGS
IN LIFE
are
WORRY-FREE
www.vivaldiresidences.com
“I’ve no time to worry because I’m busy
making money.” -- Condotel Owner --

16. Thank you!
We honour your
PARTNERSHIP with us.