Residential
DP JKIA
Description
Unit Types & Sizes
- Standard Studio – 33 sqm
- King Studio – 44 sqm
- Standard One – Bed 49 sqm
- King One Bed – 53 sqm
Location Features
- Drive to JKIA – 5 mins
- Drive to SGR – 2 mins
- Drive to Syokimau Railway Station – 6 mins
- Drive to Nairobi National Park – 10 mins
- Drive to CBD via Expressway- 10 mins
- Drive to Westlands via the Expressway – 15 mins
Rooftop Area
- Yoga Garden
- Barbeque area
- Private lounging gazebos
- Child play area.
Unit Mix
- Standard Studio -33 sqm
- King Studio – 44 sqm
- Standard One Bed – 49 sqm
- King One Bed – 53 sqm
Unit Special Features
- Fully furnished & Serviced Hotel Apartments.
- Private balconies/terraces as per unit plan.
- Air Conditioning
- Double Glazed Windows
- WIFI internet & cable TV connection.
- Integrated wardrobes.
- Gypsum ceilings with integrated lighting features.
- Solar-heated water.
- Premium Imported Sanitary Ware.
- Security & Fire Standards to international requirements.
Hotel Investment Price
| Unit Type | Purchase Price |
| Standard Studio | $60,720 |
| King Studio | $80,960 |
| Standard One Bedroom | $90,160 |
| King One Bedroom | $97,520 |
Investment Payment Plan – 1.5 Year Payment Plan
- 15% Reservation
- 15% on Signing the Sale Agreement
- 50% Spread in 18 months
- 20% on or before Hand Over
- 40% Reservation (month 1)
- 30% – Month 2
- 30% – Final Payment (month 3)
Investment Plan Breakdown
| Studio | One Bedroom | |
| Reservation (15%) | $9,040 | $13,534 |
| On Sale Agreement (15%) | $9,040 | $13,534 |
| During 18 months of Construction (50%) | $1,674 | $2,504 |
| On or before Completion (20%) | $12,054 | $18,032 |
| Total | $60,270 | $90,160 |
Return on Investments
| Unit Type | Projected Hotel Rate per night. | ROI Based on 60% Occupancy (NET) | ROI Based on 70% Occupancy (NET) |
| Standard Studio | $100 | 20% | 23% |
| King Studio | $135 | 20% | 23% |
| Standard One Bed | $150 | 20% | 23% |
| King One Bed | $175 | 21% | 25% |
Revenue Share
• 55% to Investors
• 45% to Hotelier
The hotelier’s share takes care of all operational expenses
- By Pooling the hotel income, investors can’t accuse the hotelier of favouring certain investors over
others when allocating bookings. - It also ensures all investors get a share of returns according to an income ratio that will be
determined by the square footage of each of their units.
| Unit Type | Size/ Revenue Allocation |
| Standard Studio | 33 sqm. |
| King Studio | 44 sqm. |
| Standard One Bedroom | 49 sqm. |
| King One Bedroom | 53 sqm. |
Operator/ Hotelier Expenses
- All taxes, assessments, permit & inspection fees etc.
- Monthly service charge.
- Staff salaries & wages.
- All advertising and marketing costs.
- Cable TV connection e.g. DSTV charges
- Wi-fi charges.
- Laundry & cleaning services.
- Food catering on a half and full-board basis.
- Electricity and water charges.
- Insurance premiums
