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 spaces | Sale price | Rental income | Fees | Net 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 values | Total investment | Income year 1 + 2 | Cost year 1 + 2 | Net income year 1 + 2 |
Year 3 & 4 (10,7% projected net return per year)
| Number of parking spaces | Sale price | Rental income | Fees | Net 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 values | Total investment | Income year 3 + 4 | Cost year 3 + 4 | Net income year 3 + 4 |
Year 5 (12% projected net return)
| Number of parking spaces | Sale price | Rental income | Fees | Net 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 investment | Income year 5 | Cost year 5 | Net income year 5 |
Investment Overview
Year 1 & 2
8% guaranteed net return per year
| Number of parking spaces | Sale price | Rental income | Fees | Net 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 values | Total investment | Income year 1 + 2 | Cost year 1 + 2 | Net income year 1 + 2 |
Year 3 & 4
10,7% projected net return per year
| Number of parking spaces | Sale price | Rental income | Fees | Net 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 values | Total investment | Income year 3 + 4 | Cost year 3 + 4 | Net income year 3 + 4 |
Year 5
12% projected net return
| Number of parking spaces | Sale price | Rental income | Fees | Net 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 investment | Income year 5 | Cost year 5 | Net income year 5 |
Get in Touch
Do not hesitate to contact us if you have questions or want to make an investment enquiry.