Algarve, Portugal — Investor offering (structured income presentation)
Martinhal Sagres — ocean-facing luxury family resort. Inventory modeled: 55 Ocean Houses (49 × Grand Deluxe 2-bed; 6 × Master Deluxe 3-bed). Resort amenities: private beach access, multiple pools, sports club, on-site F&B and leisure services.
Location: Sagres, Algarve, Portugal
Unit mix: 55 Ocean Houses (2- & 3-bed)
Plan duration: 4 years (2-year capitalization window)
Confidentiality: Owner & Arkimmobilier™ allocations shown as percentages only.
| Capitalization | €1,100,000 |
|---|---|
| Total shares | 300 |
| Price per share | €3,667 |
| Ownership allocation | Owners 60% • Arkimmobilier™ 40% (Investors = 80% of Ark) |
Modelled annual figures presented as conservative → optimistic ranges. Figures include ancillary revenue; operating costs assumed at 30%.
| Category | Low | High |
|---|---|---|
| Gross Room Revenue | €4,050,000 | €4,450,000 |
| Ancillary Revenue | €580,000 | €650,000 |
| Total Gross Revenue | €4,630,000 | €5,100,000 |
| Operating Costs (30%) | €1,389,000 | €1,530,000 |
| Net Revenue (post-opex) | €3,241,000 | €3,570,000 |
| Investor Pool (32%) | €1,037,000 | €1,142,000 |
Per-share income ranges (Low → Base → High) — based on investor pool split across 300 shares.
| Period | Low | Base | High |
|---|---|---|---|
| Weekly | €58.00 | €68.85 | €79.60 |
| Monthly | €252.00 | €298.37 | €344.00 |
| Quarterly | €756.00 | €895.12 | €1,032.00 |
| Semi-Annual | €1,512.00 | €1,790.25 | €2,064.00 |
| Annual | €3,024.00 | €3,580.49 | €4,128.00 |
| 4-Year Total | €12,096.00 | €14,321.96 | €16,512.00 |
| Shares | Investment | Monthly (Low–High) | Annual (Low–High) | 4-Year (Low–High) |
|---|---|---|---|---|
| 5 | €18,335 | €1,260 – €1,720 | €15,120 – €20,640 | €60,480 – €82,560 |
| 10 | €36,670 | €2,520 – €3,440 | €30,240 – €41,280 | €120,960 – €165,120 |
| 20 | €73,340 | €5,040 – €6,880 | €60,480 – €82,560 | €241,920 – €330,240 |
| 50 | €183,350 | €12,600 – €17,200 | €151,200 – €206,400 | €604,800 – €1,032,000 |
Property sale policy: on sale within the term, proceeds are allocated proportional to shareholding relative to Arkimmobilier’s allocation. Figures are modelled estimates and exclude taxes, acquisition fees, or extraordinary maintenance. Owner & Arkimmobilier™ amounts are intentionally anonymised and shown as percentages only.