Return On Investment
Why Verdant Heaven is a Lifestyle Investment:
-
STABLE ROI
Earn up to 13% passive ROI annually, with a total projected ROI of 49% - 66% over 5 years based on high demand.
-
EXCLUSIVE OWNER BENEFITS
Owners also receive priority bookings and special privileges across all wellness and dining facilities.
-
PREMIUM WELLNESS AMENITIES
As an owner, enjoy exclusive access to our spa, infinity pool, yoga retreats, and nature-infused living spaces, designed for relaxation and rejuvenation.
Investment Offer 2024
USING THE AVERAGE ANNUAL OCCUPANCY RATE 80%
Investment from
$495K USD
ADR (average price per night)
$385 - $1085 USD / night for the first year
ROI in the first year
13% - 18%
ROI in the fifth year
mid term investment ROI up to 140%
Terms of ownership
34 YEARS + 30 YEARS
Payback Period
6-7 years
UP Front Cash Payment
10% discount if Pay Full
ROI Simulation - Conservative Projection Section
| Unit Type |
Unit Price (INR) |
Price Per Night (INR) |
Days | Owners | Available Days |
Occupancy (%) | Revenue (INR) | Owner Share (INR) |
Owner Days Value (INR) |
Growth Rate (8%) (INR) |
Total Earning (INR) |
ROI (%) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Verdant Breeze | 24,330,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 1,946,400 | 3,301,350 | 14% |
| Maple Breeze | 24,240,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 1,939,200 | 3,294,150 | 14% |
| Cedar Crest | 24,255,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 1,940,400 | 3,295,350 | 14% |
| Olive Edge | 29,505,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 2,360,400 | 3,715,350 | 13% |
| Jade Haven | 27,660,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 2,212,800 | 3,567,750 | 13% |
| Amber Bloom | 27,615,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 2,209,200 | 3,564,150 | 13% |
| Willow Wispher | 28,890,000 | 12,000 | 365 | 30 | 335 | 75% | 3,015,000 | 994,950 | 360,000 | 2,311,200 | 3,666,150 | 13% |
| Sage Hill | 42,705,000 | 18,000 | 365 | 30 | 335 | 75% | 4,522,500 | 1,492,425 | 540,000 | 3,416,400 | 5,448,825 | 13% |
- 1. Based on 75% occupancy rates
- 2. 10% discount for upfront cash payment
- 3. 5 Year Sale Price based on 8% YOY Growth Rate
- 4. Unit Prices are in ₹000 INR