Villa 5 – Seashell Luxury Villas in Batumi
Buy a share, multiple shares, or the entire villa.
Share Price: $16600
This luxury villa has everything you could dream of in a seaside estate. Private pool, large garden, media room, large kitchen, sauna, jacuzzi, 4 bedrooms, work area, and multiple living areas, including an incredible roof-top terrace with outdoor kitchen and fireplace. We project this villa will earn 14.44% yearly return on your investment through rental income.
Shares Available
$16600 PER SHARE
Villa Size: 501.7 m2
Available
Sold
Shares 1 – 10
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Shares 11 – 20
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Shares 21 – 30
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Shares 31 – 40
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Shares 41 – 50
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Purchase Options
FULL PAYMENT
3% discount for payment in full if you pay the entire purchase price within 7 days of the day you sign the purchase agreement.
INSTALLMENTS
If you buy 2 or more shares, you may finance the purchase with up to 12 monthly installments so long as you make an initial payment of $10,000 or more within 7 days of the day you sign the purchase agreement.
ROI Projections
INCOME (entire villa)
Occupancy
Days
Rate
Income
JAN
28%
9
$431
$3743
FEB
42%
13
$647
$8421
MAR
66%
20
$1016
$20796
APR
68%
21
$1047
$22075
MAY
72%
22
$1109
$24748
JUN
76%
24
$1170
$27575
JUL
86%
27
$1324
$35309
AUG
88%
27
$1355
$36970
SEP
84%
26
$1294
$33685
OCT
66%
20
$1016
$20796
NOV
54%
17
$832
$13921
DEC
30%
9
$462
$4297
YEAR
63%
236
$975
$252335
SHARE
$5047
EXPENSES (entire villa)
Mgmt
Taxes
TOTAL
JAN
$1871
$94
$1965
FEB
$4211
$211
$4421
MAR
$10398
$520
$10918
APR
$11037
$552
$11589
MAY
$12374
$619
$12993
JUN
$13787
$689
$14477
JUL
$17654
$883
$18537
AUG
$18485
$924
$19409
SEP
$16843
$842
$17685
OCT
$10398
$520
$10918
NOV
$6960
$348
$7309
DEC
$2148
$107
$2256
YEAR
$126167
$6308
$132476
SHARE
$2650
Investment
$16600
Yearly Income
$2397
Yearly ROI
14.44%
Total projected income of $252335 minus total projected expenses of $132476 equals a total projected net profit of $119859 per year for this luxury villa. This is a total projected net profit of $2397 per share each year.
You may have noticed your only expenses are Management Fees and Taxes. This is because we pay 100% of the expenses from our side and you have ZERO out-of-pocket expenses other than taxes. We pay all cleaning costs, supplies, materials, marketing, staff, cleanings, maintenance, repairs, upgrades, and even property insurance from our part of the income.
We split the revenue 50/50 with investors, but you have ZERO burden of operational expenses, maintenance, or upgrades. 50% of the revenue generated from nightly bookings goes to Ruebush Group. The other 50% is divided among the investors in proportion to each of their investments. Ruebush Group takes 100% of the responsibility for all costs associated with marketing, operating, maintaining, upgrading, and even insuring the property.
You may have also noticed the taxes you pay seem quite small. This is because another amazing benefit of this investment is that the income tax on rental income is only 5% in the country of Georgia. So, you not only have a very solid and dependable projected yearly return on investment through rental income, but you keep more of your own money due to very low taxes in our country.
Resale Projections
Projected Resale Price Growth
Year 1
$17302
Year 2
$18254
Year 3
$19258
Year 4
$20317
Year 5
$21434
Year 6
$22613
Year 7
$23857
Year 8
$25169
Year 9
$26553
Year 10
$28014
The country of Georgia is a rapidly developing country with a high-growth real estate market. Real estate development has been a leading driver in this emerging market for several years due to double digit growth in tourism numbers each year. Currently Georgia has the lowest real estate values per square meter of any European country. If real estate values rise to a more normal European rate, they will have to more than triple.
From 2013 through today, the average property managed by Ruebush Group has seen the market value rise by nearly 10% per year. Expert opinion is that real estate values in Batumi will rise at a more normal pace of around 5.5% per year for the next several years. The above projected resale price growth is based on this opinion. However, actual experience from 2013 through today has been better.
An excellent benefit of this type of investment is the fact that if you hold your real estate for 3 years or longer, there is ZERO capital gains tax. If you buy one share, many shares, or entire rooms, you can earn dependable income every month, and if you decide to resell the property later, you will pay no capital gains tax on the profits.