VILLAS AND SUITES

 RENTAL INCOME 

 

FOR

 

NEPTUNES - ISLAND

6

SUITES

One Bedroom Waterfall Hotel,

Low Season  $2513  x night

High Season $3133  x night

= $3,048,840  revenue yearly

 

14

SUITES

Two Bedroom Waterfall Hotel,

Low Season  $4,133 x night

High Season $6,133 x night

 

= $25,870,320 revenue yearly

 

8

VILLA RESIDENCES 

Six Bedroom

 Low Season  $29,133 x night 

High Season $35,133 x night

 

= $23,231,520 revenue yearly

 

13

VILLAS

Three or Four Bedroom 

Low Season $8,133   x night

High Season $13,133 x night 

 

= $24,881,220 revenue yearly

 

6

WATERFALL PENTHOUSE SUITES

Low Season  $8,133   x night

High Season $13,133 x night

 

=  $24,881,220  revenue yearly

3

OVERWATER VILLAS

Four Bedroom,

Low Season  $25,133 x night

High Season $50,133 x night

= $20,321,820  revenue yearly

 

MARINA VILLAGE PENTHOUSE

1/Bedroom

Low Season $2513  x night

High Season $3,133 x night 

 

= $3,048,840  revenue yearly

 

MARINA VILLAGE VILLAS

 

2/Bedroom

Low Season $4,133   x night

High Season $6,133   x night 

 

= $25,870,320  revenue yearly

 

Calculated on 10 months rental at 50% occupancy

Potential Rental Revenue x Year

= $151,154,100

 

Residences & Villas Maintenance

Fees 

Neptunes Island at $8.10 x sqft.

(Ritz Carlton Residence & Villas Maintenance fees are $9.10 x sqft)

 

Neptune Island Maintenance Fees: same for Waterfall Hotel.

8

Residences

 

6/Bedrooms

$8,864 x month each

= $106,377.30 x year,

 

Total Revenue for all per year =$851,018

 

13

Villas

 

3-4/Bedrooms

$4,005 x month each

= $48,060  x year,

Total Revenue for all per year 

= $624,780

Waterfall Villas 

 

1/Bedroom $764,78 x month each

= $9,177 x year, 

 

Total Revenue for all per year 

=$36,709

14

Waterfall Villas

 

2/Bedroom

$2,115  x month each = $25,377 x year, 

 

Total Revenue for all per year 

=$355,282

 

 

Waterfall Penthouses

3/Bedrooms 

$4,814.77 x month each

= $57,777 x year,

 

Total Revenue 6 per year =$346,662

Marina Village Penthouses

1/Bedroom

= $764.78 x month each = $9,177 x year,

Total Revenue all 4 per year 

=$36,709

Marina Village Villas 

2/Bedrooms

= $1,149 x month each = $17,277 x year,

 

Total Revenue all 4 per year =$69,109

Overwater Villas

4/beds = $5,133 x month each  = $57,777 x year,

 

Total Revenue all 6 x year 

=$173,331

 

Calculated on 12 months.

 

Yearly Maintenance fee Income = $2,493,600 Million

Full-Service Marina  & Slip Rentals

&  

Maintenance

Fees 

Neptunes-Nest Inland Marina

Price x Night at the Marina.

Pricing is as follows:

40' Slip and under

= $113.13

x night

60' Slip and under

= $133.13

x night

70' Slip and under

= $143.13

x night

80' - 110' Slip and under

= $153,13

x night

140' to 150' Slip and under

= $173.33

x night

 

Water price x Gallon

= $1,13 x Gallon

NEPTUNES - ISLAND

 ALL VISITORS' OR CLIENT'S VISITING OUR WEBSITE

PRIVACY POLICY

CONSTANTINEBYDESIGN.LLC

NEPTUNES-ISLAND.COM | BILLIONAIRES-ISLAND.COM | NEPTUNES-NEST.COM | NEPTUNES-NEST-MARINA.COM

are  all registered domains of Billionaires-Island Project

General Data Protection Regulation (GDPR), aims to protect the fundamental right to privacy and the protection of personal data of

European Union (EU) and Global citizens. 

In accordance with the GDPR, we do not permit any form of privacy loss on our site from visitors visits' nor do we record any data for (e.g. to collect, use, store),

we meet exceed the process of all the requirements of the GDPR. 

We do not collect any cookies or data and or any form of information from you or your server

and

We fully comply with all International Internet Laws for Internet Users Security and Privacy Rights.

 

Unless otherwise noted all content here within our website is copyrighted - All rights reserved 2020 by

CONSTANTINEBYDESIGN LOGO

 Disclaimer:  

 Products and Images / Videos here within this website are used with the expressed permission to convey product design for you and our clients' benefit.

All content here within is the sole property of ConstantinebyDesign. LLC 

No one other than ConstantinebyDesign LLC. has the right of usage in any form or matter, and  is completely protected under International Copyright Laws.

Copyrighted  Constantine By Design ©  2020
Webpage | Media Design by Dante Alexander
BAHAMAS 
  • Facebook CONSTANTINEBYDEDSIGN
  • YouTube CONSTANTINEBYDESIGN
  • Instagram