The occupancy rate i referred to is what we would have if all members were using their full allocation of weeks at that point in time, as we have invested over $25 million in destinations and infrastructure ahead of signing members, we will have a much lower occupancy rate from the beginning as we have homes which did not require members deposits. We intend to this sustain this rate out into the future, for as long as possible.
The long run occupancy will be approx 65 % or 35 weeks per year to deliver 100 % of our Members vacations ... this generates $50,000 x 35 = $1,750,000 in deposits. The average purchase price of our homes to date over the last 2 years has been just under $2 million dollars we spend around 100,000 on furnishings so we will have at this level $350,000 in debt but on a home that is worth once renovated around $3 million so we carry around 10 % debt on the new properties going forward, and zero on the ones we have to date ..
If you took a very simplistic snap shot forward where we had added 20 more homes, we would have approx $85,000,000 of homes all together and around $7,000,000 of loans so overall debt gearing of approx 8 %. Refundable Member Deposits of $29,000,000, so our net asset to Member deposits and debt is 2.36 i.e. we cover the debt and Member liability 2.36 times .. even if the property market took a dump and the property values dropped 30 % we still have 1.63 times the Member deposits and bank loans.
We collect $245,000 a year in annual dues per home ($35 x 7,000) which taking a simple view allows for the following:
Mortgage $25,200
Concierge $45,000
Food & Bev $34,000
Cleaners $15,000
Property Tax ( this only applies in the US) $25,000
Insurance $10,000
Car lease $9,000
Car Ins $3000
Power $12,000
Cable & Internet $2400
Transportation $10500
Consumables $7000
Which leaves an additional $47,000 per year for maintenance , replacement of furniture due to ware and tear head office costs etc ....
The above is a very simple view, as we have different costs in each market to provide the same solution so our actual average is a lot lower ...when you take into account lower interest rates in Europe, and lower costs of doing business in the Pacific and Europe etc ...but this at least proves that the basic system works ...
I hope this clears up some of your questions about the sustainability of Destination Clubs as a whole ...
Cheers
Nick