1
Unit Types & Prices
Choose a unit to simulate the investment
Adjust based on your negotiated price
$
2
Down Payment Installments
Down payment during construction — no interest, no inflation adjustment
$43,990
per installment
Total Paid During Construction
$131,970
Balance at Closing
$307,930
Each Installment
$43,990
3
Bank Financing
How the closing balance will be paid
$1,560/mo
payment/mo
Of closing balance
%
US banks finance foreigners
%
Standard amortization
years
Monthly Payment — PMT
Principal + interest to bank per month
$1,560
Financed Balance
Amount entering bank financing
$307,930
4
Fixed Property Costs
Monthly owner expenses, regardless of occupancy
$1,077/mo
monthly fixed total
5
Revenue Projection — Rental Program
Average rental rate, occupancy and net distribution to owner
$2,701/mo
net income/mo
Average daily rental rate at the resort
$
Annual average — Orlando year-round demand
%
Conservative
Gross rev/mo
$5,693
$5,693
Base
Gross rev/mo
$7,256
$7,256
Optimistic
Gross rev/mo
$9,234
$9,234
Revenue Distribution — Rental Program
6
Profitability & Returns
The final investment result
7
Projection Assumptions
Appreciation, income growth and analysis horizon
years
% p.a.
% p.a.
% p.a.
Projection Result — 5 years
This simulator provides estimated projections based on the assumptions entered. Actual results may vary based on market conditions, occupancy rates, operating expenses, and other factors. This is not a guarantee of returns. Consult with your financial advisor before making investment decisions.