CarParkFly Split

REVENUE MODEL

CarParkFly Split

REVENUE MODEL

CarParkFly Split

Minimum investment:€23,000 (€10,000 upfront)
Projected returns year 1 - 2:16% (8% per year the first 2 years)
Projected returns year 1 - 5:49% (accumulated over 5 years)
Potential sources of returns:Rental revenue and capital growth
Market size:$12.6 billion (estimated by Colliers)
Minimum investment:€23,000 (€10,000 upfront)
Projected returns year 1 - 2:16% (8% per year the first 2 years)
Projected returns year 1 - 5:49% (accumulated over 5 years)
Potential sources of returns:Rental revenue and capital growth
Market size:$12.6 billion (estimated by Colliers)

Please note that the projections below only are applicable to the CarParkFly Split project.

Projected Returns

The figure above shows the Projected Returns for investment in one parking space in the CarParkFly Split project.

Apart from the rental income seen above it is also possible to make a profit by reselling the parking space. Our projections over a 5 year period is that the market price of the parking spaces in the CarParkFly Split project will increase by 5 – 20%. This equals a capital growth of 5 – 20% and a corresponding potential profit.

Projected Returns

The figure above shows the Projected Returns for investment in one parking space in the CarParkFly Split project.

Apart from the rental income seen above it is also possible to make a profit by reselling the parking space. Our projections over a 5 year period is that the market price of the parking spaces in the CarParkFly Split project will increase by 5 – 20%. This equals a capital growth of 5 – 20% and a corresponding potential profit.

Investment Overview

Year 1 & 2 (8% projected net return per year)

Number of parking spacesSale priceRental incomeFeesNet rental return
Car parking space x 1€23.000€3.680-€3.680
Car parking space x 2€46.000€7.360-€7.360
Car parking space x 3€69.000€11.040-€11.040
Car parking space x 4€92.000€14.720-€14.720
Car parking space x 5€115.000€18.400-€18.400
Accumulated valuesTotal investmentIncome year 1 + 2Cost year 1 + 2Net income year 1 + 2

Year 3 & 4 (10,7% projected net return per year)

Number of parking spacesSale priceRental incomeFeesNet rental return
Car parking space x 1€23.000€5.822€900€4.922
Car parking space x 2€46.000€11.644€1.800€9.844
Car parking space x 3€69.000€17.466€2.700€14.766
Car parking space x 4€92.000€23.288€3.600€19.688
Car parking space x 5€115.000€29.110€4.500€24.610
Accumulated valuesTotal investmentIncome year 3 + 4Cost year 3 + 4Net income year 3 + 4

Year 5 (12% projected net return)

Number of parking spacesSale priceRental incomeFeesNet rental return
Car parking space x 1€23.000€3.210€450€2.760
Car parking space x 2€46.000€6.420€900€5.520
Car parking space x 3€69.000€9.630€1.350€8.280
Car parking space x 4€92.000€12.840€1.800€11.040
Car parking space x 5€115.000€16.050€2.250€13.800
Total investmentIncome year 5Cost year 5Net income year 5

Investment Overview

Year 1 & 2

8% projected net return per year

Number of parking spacesSale priceRental incomeFeesNet rental return
Car parking space x 1€23.000€3.680-€3.680
Car parking space x 2€46.000€7.360-€7.360
Car parking space x 3€69.000€11.040-€11.040
Car parking space x 4€92.000€14.720-€14.720
Car parking space x 5€115.000€18.400-€18.400
Accu-mulated valuesTotal investmentIncome year 1 + 2Cost year 1 + 2Net income year 1 + 2

Year 3 & 4

10,7% projected net return per year

Number of parking spacesSale priceRental incomeFeesNet rental return
Car parking space x 1€23.000€5.822€900€4.922
Car parking space x 2€46.000€11.644€1.800€9.844
Car parking space x 3€69.000€17.466€2.700€14.766
Car parking space x 4€92.000€23.288€3.600€19.688
Car parking space x 5€115.000€29.110€4.500€24.610
Accu-mulated valuesTotal investmentIncome year 3 + 4Cost year 3 + 4Net income year 3 + 4

Year 5

12% projected net return

Number of parking spacesSale priceRental incomeFeesNet rental return
Car parking space x 1€23.000€3.210€450€2.760
Car parking space x 2€46.000€6.420€900€5.520
Car parking space x 3€69.000€9.630€1.350€8.280
Car parking space x 4€92.000€12.840€1.800€11.040
Car parking space x 5€115.000€16.050€2.250€13.800
Total investmentIncome year 5Cost year 5Net income year 5

Get in Touch

Do not hesitate to contact us if you have questions or want to make an investment enquiry.