canyon woods residences presentation

8/19/2019 Canyon Woods Residences Presentation

1/51

Sunrise at Canyon Woods

Sunrise at Canyon Woods


2/51

*Soft launch only. Details subject to change without prior notice.


3/51



4/51



5/51



6/51



7/51*Soft launch only. Details subject to change without prior notice.



1. Lowest Price/Sq. M. VS. Competitors.

2. G2 Global, Inc. shoulders R-VAT (12%)

even more than Php2.5M.

3. Flexible Terms of Paymentw/affordable monthly payments.

4. Prime Locations with Re-sale Premium


9/51*Soft launch only. Details subject to change without prior notice. Developer: Tagaytay Grassland Co., Inc.

Metro Tagaytay



A landscaped nature trail leads to the campsite, a 3.3-hectare sports andrecreational area featuring a man-made lake, picnic grounds, a swimming

pool, boat rides, fishing, a children's playground, and crazy golf. Sportsfacilities include venues for basketball, badminton, bowling, and squash.

The 9,800-square meter main

floor area of the clubhouse is

reputedly the largest in

Tagaytay. It offers prime

accommodations, dining andconvention facilities, a health

spa, heated swimming pool,

fun center, library, and mini-

theater.



Taal Volcano Skyranch PAGCOR Casino Serin Mall

Antonio’s Restaurant Our Lady Of Manaoag Summit Ridge PromenadeMuseo Orlina

Puzzle Mansion Picnic Grove Mount Batulao Mount Pico De Loro



Courtyard The Ridge

Golf Pavilion The Peak



∙ TYPE OF DEVELOPMENT

108 Service Apartments for Vacation Club Members108 Fully Furnished Condominiums to be Managed by Canyon

Hotels & Resorts with Guaranteed Rental Income

50 Prime View Luxury Condominium Units

∙ PRODUCT OFFERING 28 Sqm Studio Condotels

28 Sqm Studio Condominiums

56 Sqm 1 Bedroom Condominiums

∙ PRODUCT FEATURES/AMENITIES

Existing Canyon Wood Residential Resort Facilities

∙ ARCHITECTURE

Modern Nature


25/51



26/51



27/51


1

2

3

4

5 6

7

8

9 10

20

19

18

17

16 15

14

13

12

11

21 22 23 24 25 26 27


28/51


1

2

3

4

5 6

7

8

9 10

20

19

18

17

16 15

14

13

12

11

21 22 23 24 25 26 27


29/51


1

2

3

4

5 6

7

8

A

20

19

18

17

16 15

14

13

B

C 23 24 25 D


30/51



31/51



32/51



33/51



34/51



35/51


STANDARD UNIT FEATURE

• Air conditioning Unit• Television• Bed Frame and Mattress• Desk• Curtains

Actual Image of The Peak


36/51


STANDARD UNIT FEATURE

• Bathroom Fixtures• Safety Deposit Box• Light Fixtures• Telephone• Mini-Fridge

Actual Image of The Peak


37/51


STANDARD OPERATING PACKAGE

• IT Management System• PABX• Service Carts & Trolleys• Towels & Linens• Glassware• Maintenance Supplies

Image of Canyon Woods Main Clubhouse


38/51


Relax, dine, shop, watch a movie, celebratespecial occasions, attend a seminar or just meet

new friends


39/51


REAL ESTATE TOURISM


40/51



41/51



42/51



43/51



44/51


NET UNIT +FURNISHING +

OPERATINGPACKAGECONTRACT

PRICE

Php 3,406,800

5%Annually

Year 1

Php170,340

FirstQuarter

Php42,585

SecondQuarter

Php42,585

ThirdQuarter

Php42,585

Forth

Quarter

Php42,585

5%AnnuallyYear 2

Php170,340

FirstQuarter

Php42,585

SecondQuarter

Php42,585

ThirdQuarter

Php42,585

ForthQuarter

Php42,585

5%Annually

Year 3

Php170,340

FirstQuarter

Php42,585

SecondQuarter

Php42,585

ThirdQuarter

Php42,585

ThirdQuarter

Php42,585

GUARANTEED TOTAL INCOME AFTER 3 YEARS: Php 511,020


45/51


UNIT AREA NUMBEROF UNITUNIT

PRICE

FURNITURE

+OPERATINGPACKAGE

MISCFEES9%

TOTALCONTRACT

PRICE(VAT Inclusive)

Studio

Condotel

28 sqmwith

balcony108 Php2,800,000 Php800,000 Php252,000 Php3,852,000

Studio

Condominium

28 sqmwith

balcony108 Php3,192,000 Optional

(Php800,000)Php287,280 Php4,279,280

1 BedroomCondominium

56 sqmwith

balcony8 Php10,080,000 Optional(Php1,450,000)

Php907,200 Php12,437,200


46/51


*Details for illustrative purposes only and subject to change without prior notice.

STUDIO 28SQM(PHP 3,406,800) 50% OCCUPANCY 40% OCCUPANCY 30% OCCUPANCY

NUMBER OF DAYS IN A YEAR 365 365 365

LESS 30 DAYS FREE FOR UNIT OWNER’S USE 15 15 15

NET NUMBER OF DAYS TO RENT OUT THE UNIT 350 350 350

OCCUPANCY RATE 50% 40% 30%

ROOM NIGHTS RENTED OUT 175 140 105

AVERAGE RATE PER NIGHT PHP 2,950 PHP 2,950 PHP 2,950

ANNUAL TOTAL REVENUE PER UNIT PHP 516,250 PHP 413,000 PHP 309,750

LESS 40% HOTEL OPERATING EXPENSES - PHP 206,500 - PHP 165,200 - PHP 123,900

GROSS INCOME OF HOTEL PHP 309,750 PHP 247,800 PHP 185,850

LESS 30% MANAGEMENT FEE - PHP 92,925 - PHP 74,340 - PHP 55,755

NET INCOME PER ANNUM PHP 216,825 PHP 173,460 PHP 130,095

AFTER 12% VAT AND 10% WITHHOLDING TAX PHP 171,725.40 PHP 137,380.32 PHP 103,035.24

RETURN ON INVESTMENT 5% 4% 3%


47/51


Studio 28 sqm(Php 3,406,800) 50% OCCUPANCY 40% OCCUPANCY 30% OCCUPANCY

CASH VALUE

PROJECTED NETINCOME/ANNUM PHP 171,725.40 PHP 137,380.32 PHP 103,035.24

VALUE OFSOLD CERTIFICATES

PHP 50,000 PHP 50,000 PHP 50,000

CONDOMINIUM DUES(PHP200 X 28SQM X 12MOS) PHP 67,200 PHP 67,200 PHP 67,200

REAL PROPERTY TAXESPER YEAR PHP 25,000 PHP 25,000 PHP 25,000

INSURANCE/MAINTENANCEPER YEAR PHP 60,000 PHP 60,000 PHP 60,000

TOTAL PROJECTEDANNUAL RETURNS PHP 373,925.40 PHP 339,580.32 PHP 305,235.24

RETURN ON INVESTMENT 11% 10% 9%

RATE OF RETURN 9 TO 10 YEARS 10 TO 11 YEARS 11 TO 12 YEARS

*Details for illustrative purposes only and subject to change without prior notice.


48/51



49/51



50/51


TRADE CONSULTANT

Masterplan Carag + Ong + Partners

Architecture Carag + Ong + Partners

Project ManagementPrime Citi Construction

Management Inc.

Project ContractorPolycome Construction &Development Corporation


51/51

canyon woods residences presentation

Documents