1 Bedroom Villa
Project Progress
CK Villas will be a luxury resort consisting of 6 x 1 bedroom villas and 2 x 2 bedroom villas as well as restaurant and spa facilities.
Second phase (until December 2010)
The developer shall initially built 4 unit villas and has been operated as a villa accomodation.
The developer shall initially built 4 unit villas and has been operated as a villa accomodation.
The 2 units 1 bedroom villa has been operated as a villa accomodation starting on December 2009.
Our Gallery
Click on the image to view in larger size
5 Years Revenue & Return on Invesment Projection 1 Bedroom Villa.
| CK Villas | YEAR 1 2010 |
YEAR 2 2011 |
YEAR 3 2012 |
YEAR 4 2013 |
YEAR 5 2014 |
TOTAL 5 Years |
| Occupancy % | 57% | 62% | 75% | 77% | 77% | 70% |
| Average Net Room Rate | 125 | 135 | 155 | 165 | 165 | 149 |
| Revenue | ||||||
| Total Villa Revenue (USD) 6 Units | 182,044 | 213,854 | 297,019 | 324,613 | 324,613 | 264,964 |
| Total Revenue per Villa | 26,006 | 30,551 | 42,431 | 46,373 | 46,373 | 38,247 |
| Expenses | ||||||
| 20% Management Fee | 5,201 | 6,110 | 8,486 | 9,275 | 9,275 | 38,347 |
| Annual Expenses | 6,660 | 7,326 | 8,059 | 8,864 | 9,751 | 40,660 |
| Total Operational Cost | 11,861 | 13,436 | 16,545 | 18,139 | 19,026 | 79,007 |
| Total Profit per villa | 14,145 | 17,114 | 25,886 | 28,234 | 27,348 | 112,728 |
(Annual expenses will be US$ 555/month X 12 months per calculations above. There shall be annual increase for per annum expenses of 10% each year.)
Land Size :
180 Sqm
Building Size :
180 Sqm
Building Size :
| Bedroom | : | 24.75 | Sqm |
| Bathroom | : | 24.75 | Sqm |
| Bale | : | 3.75 | Sqm |
| Pool Deck | : | 9.7 | Sqm |
| Living Room & Kitchen | : | 46.75 | Sqm |
| Swimming Pool | : | 17.36 | Sqm |
| TOTAL | 128 | Sqm |
Each villa consist of:
1 bedroom with en-suite (spa), open plan living / dining area, kitchen, 24 meters private swimming pool with sundeck, garden, gazebo, 7,700 watts electricity, wi-fi, satellite tv, fully furnished.
1 bedroom with en-suite (spa), open plan living / dining area, kitchen, 24 meters private swimming pool with sundeck, garden, gazebo, 7,700 watts electricity, wi-fi, satellite tv, fully furnished.