ROI Projections by Suite Tier

The Founders Club is not built around vague promises or recycled numbers. Each suite tier offers a different capital target, nightly rate potential, and projected long-term upside. Below is a clearer breakdown of how each asset can perform over a 10-year revenue-sharing period.

Tier 1: The Single Suite

$8K Capital Target

Calculated at a highly competitive $70/night average.

Occupancy Rate	10-Year Gross Room Revenue	Your 40% Passive Return
30% (Conservative)	$76,650	$30,660
50% (Moderate)	$127,750	$51,100
70% (Optimal)	$178,850	$71,540

The Impact: Even operating at a highly conservative 30% capacity, you nearly triple your initial capital completely passively, while serving as the foundation for our elite athletes.

Tier 2: The VIP Double Suite

$9K Capital Target

Calculated at a premium $110/night average.

Occupancy Rate	10-Year Gross Room Revenue	Your 40% Passive Return
30% (Conservative)	$120,450	$48,180
50% (Moderate)	$200,750	$80,300
70% (Optimal)	$281,050	$112,420

The Impact: Secure a premium second-floor suite with a private balcony. At a realistic 50% occupancy rate, this asset projects an $80,000+ return over the decade.

Tier 3: The Executive Suite

$12K Capital Target

Calculated at a luxury $165/night average.

Occupancy Rate	10-Year Gross Room Revenue	Your 40% Passive Return
30% (Conservative)	$180,675	$72,270
50% (Moderate)	$301,125	$120,450
70% (Optimal)	$421,575	$168,630

The Impact: The highest-yielding asset on the property. By funding the 680 sq. ft. Executive Suite, you become the primary benefactor of the Coconuts program while securing a projected six-figure return at moderate occupancy.

Disclaimer: These figures are mathematical projections based on estimated daily rates and occupancy percentages. Real estate and hospitality markets fluctuate, and past performance or market averages do not guarantee future results.