Page 5 - Boom Marina
P. 5
Tourism – 64
HOTEL
With the growing popularity of various tourist attractions in Banyuwangi and nearby
by local and foreign tourists, the lodging business, especially hotels, has great
potential to be developed. Direct access to beach and beautiful view from the
rooms are the advantages of the hotel located on the beach
Total Sub-Area 26.000 M 2
Investment USD 8,200,080.8
Business Revenue Sharing
HOTEL ZONE
Financial
Indicator Unit Pessimist Moderate Optimist
NPV USD 38,385,917.8 45,106,691.7 51,829,212.6
IRR % 23,87% 25,27% 26,65%
NPVI 4,68 5,50 6,32
Year-
BEP Month 6 Year ‐ 1 Mo 5 Year ‐ 6 Mo 5 Year ‐ 1 Mo
Terminal Value USD 855,981,322 992,416,622 1,128,880,744.4
Installment Interest 10,50%
