|
$150 PER MONTH HOA INCLUDES WATER, ELECTRICITY OUTSIDE MAINTENANCE AND CLUB MEMBERSHIP. OWC OR BANK FINANCING AVAILABLE. Imagine living lakeside in your beautiful brand new home, fish for Tilapia or Catfish, walk our Botanical Garden, use the spa services or just simply bathe in the thermal waters, hike our trails, get a healthy massage, practice yoga or just go to the gym. Learn Latin Dancing, eat in the Churrasqueria (only grilled meats, nothing fried), jump in our aquatic exercise pool, we have the life and all for $40,000. The homes are concrete outside with stucco or stone fascias, we have open plans with minimal walls, although if you wish to have walls we can do so as well (small charge). Standard Features Open floor plans, Ceramic floors, 3 burner stove top, Oven, Tiled showers, Standard Toilets and fixtures, Halogen lights, Breakfast Counter, Bay window, TV and Phone wiring, Stucco Fascia Options Microwave, Refrigerator, Stackable washer and dryer, Window screens, upgraded fixtures, Fans and lights, Stone fascia 
You may make any changes prior to construction for as long as those changes are cosmetic in nature. | Model | SF | Terrace | Total | Cost | B/B | | Lago | 516.48 | 100 | 616.48 | $40,000 | 1/1 | | Sueno * | 860.8 | 100 | 960.8 | $62,341 | 1/1 | | Cielo ** | 1076 | 100 | 1176 | $76,304 | 2/2 | | | Optional Rental Management Projections | | | | Assumptions | | | | | | | | | | | | | | | | | | Occupancy Rate | | 60.00% | | | | | | | Owner Split | | 60.00% | | | | | | | Management Fees | | 20.00% | | | | | | | Maintenance Fee | | 5.00% | | | | | | | Repair/Repl. Fund | | 5.00% | | | Furniture | 25.00% | | | Marketing Fee | | 10.00% | SM | Cost | Rental Factor | 1 | | | | | | | Unfurnished | Furnished | | | | Rental Rate | Lago | $48 | 48 | $40,032 | $50,040 | | | | Days Per Year | | 360 | | | | | | | | | | | | | | | | | Total | | On Going | Reserve | | Owners | | | Rental Class | Revenue | Management | Maintenance | Fund | Marketing | Share | | | Rental Rate | $10,368 | $2,074 | $518 | $518 | $1,037 | $6,221 | | | | | | | | | | | | Rental Analysis | | | | | | | | | | | | | | | | | Assumptions | | | | | | | | | Down Payment | | 30.00% | | | | | | | Expense Rate | | 10.00% | | | | | | | | | | | Owners | Minus | | | | Model | Cost | Down | Mortgage | Share | Expenses | Cash Flow | % | | Lago | $50,040 | $15,012 | $35,028 | $6,221 | $3,503 | $2,718 | 18% | The Return CASH-ON-CASH is 18% based on the 30% down payment but this does not reflect any appreciation on the property value. OPTIONAL ZERO DOWN, NO RISK PROGRAMWe also offer a ZERO Down, No Risk program but you must enroll in the B & B program (see above). We use the cash flow from the property to pay for the mortgage and all expenses. You receive the earnings after all bills are paid. We put up the guarantee and you put up your signature on a NON-RECOURSE Bank loan that we get to finance the property. Nothing hidden, it is just that simple. We have over 85 acres of UNSPOILED BEAUTY to roam and what is more, we will soon be within the Miravalles National Park, where you can enjoy an additional 8500 acres of primary forest. In our Phase II we will begin building the medical clinics so that we also can enjoy your own personal MD, Naturopath and Dentist 24/7 on site Be smart and move fast, we can even OWC at 7% per annum for up to 20 years. (The Interest Rates in Costa Rica are in the 10% range), NO CREDIT CHECK, 30% DOWN, REALTORS WELCOME Contact us at
This e-mail address is being protected from spambots. You need JavaScript enabled to view it
visit our sites www.ailantoresort.com www.ailantocostarica.com, Call in Costa Rica 8353 7386 in the US 480-319 6690 or 480 822 7021 Optional Sueno Model with two bedrooms/bath. 
|
