1. Rice - owner income
Projected annual yield US$ and %
Villa accommodation Annual Total nights Annual Owner 55%
Rate US$ Occupancy per annum Gross revenue share per annum $
380 50% 182.5 69,350.00 28,607
1/2 day Spa villa usage Annual Total nights Annual Owner 55%
Rate US$ Occupancy per annum Gross revenue share per annum $
190 15% 54.75 10,402.50 4,863
Full day Spa villa usaege Annual Total nights Annual Owner 55%
Rate US$ Occupancy per annum Gross revenue share per annum $
380 10% 36.5 13,870.00 6,484
SUB TOTAL 39,954
Annual maintenance fee @ $175 month 2100
Annual domestic services fee @$95 month 1140
NET TOTAL OWNER ANNUAL INCOME 36,714
% Yield per annum based on villa purchase price of US$295'000 12.45%