List Price
RM 1,000,000
Before early bird discount
Early Bird Discount
—
5% off list price
Net Investment (SPA Price)
RM 950,000
GRR & returns based on this figure
GRR Phase 1 — Guaranteed
Year 1 – Year 3
Guaranteed Rental Return of 6.5% p.a. on net SPA price. Paid quarterly. Maintenance fee covered (free) for first 3 years.
Annual GRR (6.5%)
RM 57,000
6.5%
NT$—
Quarterly Payout
RM 14,250
NT$—
3-Year Total
RM 171,000
18.0%
NT$—
Profit Share Y4–20 TARGET 8%
Year 4 – Year 20
Min 6.5% guaranteed floor · target 8% p.a. · 70:30 profit share.
Annual Return
RM 88,000
8.0%
NT$—
Quarterly Payout
RM 22,000
NT$—
17-Year Total (Y4–20)
RM 1,496,000
136%
NT$—
Pure Profit Share TARGET 8%
Year 21 – Year 30
Pure profit share · no guaranteed floor · same rate as Phase 2.
Annual Return
RM 88,000
8.0%
NT$—
Quarterly Payout
RM 22,000
NT$—
10-Year Total (Y21–30)
RM 880,000
80%
NT$—
Cumulative GRR — End of Year 5
GRR 6.5% Y1–3 + Profit Share Y4–5
RM 269,000
28.3%
Cumulative — End of Year 10
GRR (Y1–5) + Profit Share net (Y6–10)
RM 651,310
68.6%
Cumulative — End of Year 20
GRR (Y1–5) + Profit Share net (Y6–20)
RM 1,586,500
167.0%
GBB Price
—
Net Investment
—
SPA price after all discounts
Capital Gain
—
GBB price − net investment
Total Value (incl. capital returned)
—
—
ROI per annum
PEF Allocation
—
Complimentary · credited at handover
Annual Return (6% avg)
—
Paid out quarterly · projected
Quarterly Payout
—
4× per year
Buyback at Year 6 (+25%)
—
full amount is extra return · allocation was complimentary
Total Extra Value You Receive
RM —*
Equivalent to —% of net SPA price
You are receiving an estimated RM — in upfront and ongoing value — on top of all rental returns.
Included Benefits Estimated
Complimentary Stay 8 days × 3 years
RM —
Free 3 Years Maintenance Fee & Sinking Fund
RM —
Premium Interior Fitting by Barcelo Hotel Standard
RM —
SPA Legal Fees & Disbursements
RM —
Foreign Consent Fees & Levy
RM —
Additional Package (if applicable)
Price Advantages
Early Bird Discount (< 400 sqft)
RM —
Net SPA Price
RM 950,000
After all discounts
NT$—
Stage 1 — Upon SPA Signing (10%)
—
2 weeks after SPA signing
NT$—
Total Capital Committed
RM 950,000
Net SPA price after all discounts
NT$—
| Stage |
Installment Payable |
% |
MYR |
Estimated Time Frame |
Important Notice: All figures are based on the official sales package as presented. GRR at 6.5% p.a. (Year 1–3) is guaranteed by the developer; maintenance fees are covered for Years 1–3. From Year 4, a minimum 6.5% profit share floor is guaranteed by the developer — target returns of 8–12% are projections based on management forecasts and are not guaranteed. The Guaranteed Buyback option (Year 6 or Year 7, capped at 15% premium on SPA price) is available as a limited promotion — not applicable to all agency buyers; subject to terms and conditions. Additional rebate shown is a limited promotion and may not be available to all buyers. This calculator is for indicative purposes only and does not constitute financial or investment advice. Investors should conduct independent due diligence before committing.