CarParkFly Split

REVENUE MODEL

CarParkFly Split

REVENUE MODEL

CarParkFly Split

Minimum investment:€23,000 (€10,000 upfront)
Guaranteed returns:16% (8% per year the first 2 years)
Projected returns: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)
Guaranteed returns:16% (8% per year the first 2 years)
Projected returns: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 Guaranteed Returns (year 1 – 2) and the Projected Returns (year 3 – 5) 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 Guaranteed Returns (year 1 – 2) and the Projected Returns (year 3 – 5) 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% guaranteed 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% guaranteed 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.