New Flowers of Paradise 420 -Acre Real Estate Development Plan
A comprehensive development featuring condominiums, modern homes, a commercial center, and a boutique hotel designed to create a premium living environment and exceptional investment opportunity.

Dropbox

price 34 8-5-25.pptx

Shared with Dropbox

Dropbox

34-Manzana-new 8-4-25.pptx

Shared with Dropbox

Condo Towers
Crypto Convention Center and Meeting Room
Crypto Convention Center and Meeting Room
A state-of-the-art cryptocurrency and blockchain technology convention center featuring modern meeting facilities, exhibition spaces, and networking areas designed to host major industry events, conferences, and educational seminars.
The convention center will include multiple flexible meeting rooms equipped with cutting-edge audio-visual technology, high-speed internet infrastructure, and advanced security systems to support cryptocurrency transactions and digital asset presentations. The facility will serve as a premier destination for blockchain developers, investors, and industry leaders to connect and collaborate.
Special features include dedicated areas for hardware demonstrations, secure networking zones for sensitive discussions, and exhibition halls capable of accommodating major cryptocurrency trade shows and educational workshops for the growing digital asset community.
Meeting Room
Our state-of-the-art meeting rooms are designed to cater to a wide range of needs, from intimate executive gatherings to large-scale presentations. Each room is equipped with cutting-edge audio-visual technology, high-speed internet infrastructure, and advanced security systems to ensure seamless and secure communication. They are fully customizable to provide a flexible environment that can adapt to various event formats and requirements.
These versatile spaces serve as ideal venues for blockchain developers, investors, and industry leaders to connect, collaborate, and innovate. We offer dedicated secure networking zones for sensitive discussions and private sessions, alongside comprehensive support services to facilitate successful meetings and events within the dynamic world of digital assets and cryptocurrency.
Duty Free Shopping Center
Our integrated development plan includes a premier duty-free shopping center, designed to cater to both residents and international visitors. This retail hub will offer a luxurious shopping experience with a wide array of high-end brands, local artisanal products, and essential goods, all available at tax-exempt prices.
The shopping center will serve as a significant attraction, enhancing the overall appeal of the "New Flowers of Paradise" development. It will feature modern architecture, expansive retail spaces, and a vibrant atmosphere, providing a unique blend of convenience and luxury. This strategic addition is expected to drive substantial foot traffic and revenue, contributing significantly to the project's economic success.
Modern Housing
Modern Housing
Our modern housing units are designed to offer unparalleled comfort, style, and sustainability. Each home incorporates contemporary architectural principles, emphasizing open-concept layouts, abundant natural light, and seamless indoor-outdoor living spaces. Residents will enjoy state-of-the-art appliances, high-quality finishes, and smart home technology for enhanced convenience and efficiency.
These residences are crafted to provide a harmonious living experience within the Flowers of Paradise community. They feature energy-efficient designs, sustainable materials, and private green spaces, ensuring a tranquil and environmentally conscious lifestyle. The development offers a range of housing options, from spacious family homes to elegant urban dwellings, all integrated within a vibrant and secure neighborhood.
Memorializing a Legacy: A Vision for the Future
Honoring a Remarkable Legacy
Our comprehensive plan includes establishing a dedicated museum to honor the remarkable achievements of my late father. This landmark institution will serve as a testament to his legacy, preserving cherished family history for generations to come.
Showcasing an Innovative Future
Simultaneously, the museum will showcase the innovative future vision for this expansive land. It seamlessly blends the past with cutting-edge development, embodying a forward-thinking approach to real estate that respects history while embracing progress.
First Stage A: 10-Acre Development
The initial phase of our ambitious 80-acre master-planned community will focus on a strategic 10-acre parcel. This carefully planned first stage will establish the foundation and character of the entire development while generating immediate returns for investors.
Stage A will demonstrate the quality and vision of the complete project, creating momentum for subsequent development phases while delivering immediate value to early investors and residents.
Executive Summary
Comprehensive Development
This business plan outlines Stage A of an 80-acre development, concentrating on an initial 10-acre parcel that will showcase the project's vision and quality.
Mixed-Use Components
Stage A includes 3 condominium towers with 152 total units, 150 modern homes in three size categories, 28 commercial units for restaurants and retail, and a boutique hotel.
Target Market
The development caters to both local and international buyers seeking high-quality living environments and strong investment opportunities in a master-planned community.
Financial Opportunity
Stage A is projected to generate substantial returns with a carefully structured pricing strategy that remains competitive while maximizing profitability.
Land Overview
Total Development
  • Total Area: 420 Acres (Approximately 300 Manzanas)
  • Phased development approach to optimize capital deployment
  • Prime location with excellent connectivity and views
Stage A Components (10 Acres)
  • 3 Condominium Towers (152 total units)
  • 150 Modern Houses (three design categories)
  • 28 Commercial Units (Restaurants & Stores)
  • 1 Boutique Hotel
Second Stage B: 30-Acre Expansion
Additional Condominium Tower
Tower D will feature 66 spacious units of 80 SQM each, fully furnished with premium finishes, priced between $289,000-$349,000.
Expanded Residential Component
650 Modern Houses will be constructed, following the successful design templates established in Stage A but with enhanced amenities.
Commercial Expansion
20 additional Commercial Units for restaurants and specialty retail stores, creating a vibrant community center and revenue stream.
Stage A Condominium Towers Concept
Tower A
80 units (40 m²)
Partially furnished
Price: $99K–$199K
Entry-level investment opportunity
Tower B
48 units (80 m²)
Fully furnished
Price: $289K–$349K
Mid-market luxury offering
Tower C
24 units (100 m²)
Fully furnished
Price: $399K
Premium living experience
Stage A Condominium Financial Summary
With 152 total units across three distinct towers, the condominium component generates a substantial profit margin of 66.7%. The diversified unit sizing and pricing strategy caters to multiple market segments while maintaining strong profitability.
Stage A Housing Development Plan
Small House
70 m² home on 200 m² land
Price: $249,000
Fully furnished with modern amenities
Financing options available
Medium House
100 m² home on 350 m² land
Price: $349,000
Fully furnished with premium finishes
Financing options available
Large House
248 m² home on 630 m² land
Price: $399,000
Fully furnished with luxury appointments
Financing options available
Investment Opportunity
Investment Opportunity
Prime Real Estate Investment
The Flowers of Paradise development represents a unique opportunity to invest in a premium master-planned community with multiple revenue streams and strong growth potential. Located in a prime tropical setting, this development is designed to attract both local and international buyers seeking high-quality living environments.
Multiple Investment Tiers
  • Entry-level condominiums starting at $99,000
  • Mid-market luxury units up to $349,000
  • Premium housing options up to $399,000
  • Commercial real estate opportunities
  • Hotel hospitality investment
Strategic Phased Approach
Our strategic phased approach minimizes risk while maximizing returns, allowing investors to see immediate results from Stage A while building momentum for the larger 80-acre development.
66.7%
Profit Margin
Strong profitability across all development components
331
Total Units
Diverse portfolio spanning condos, houses, and commercial
$75M+
Revenue Potential
Combined revenue from all Stage A components
Investment Benefits
This development offers investors the opportunity to participate in a professionally managed project with proven market demand and strong financial projections. The mixed-use nature of the development ensures multiple revenue streams and reduces overall investment risk.
Early Investor Advantages
Early investors will benefit from pre-construction pricing and the potential for significant appreciation as the community develops and matures.
Stage A Housing Financial Summary
150 Total Homes
The development includes 50 units of each size category (small, medium, and large), creating a balanced community with diverse housing options.
$49.85M Total Revenue
Combined sales across all housing types generate nearly $50 million in revenue, with each housing category contributing substantially to the project's success.
$16.62M Total Cost
Construction and development expenses are efficiently managed to maximize return while maintaining premium quality standards across all housing types.
$33.23M Gross Profit
The housing component achieves an impressive 66.7% profit margin, demonstrating the strong financial viability of the development strategy.
Revenue Contribution by House Type
Shopping Center Overview
Commercial Component Details
20 Restaurant spaces (100 m² each)
8 Retail store spaces (100 m² each)
Prime locations with high visibility
Pedestrian-friendly layout
Financial Projections
Construction Cost: $1,000/m²
Selling Price: $3,000/m²
Total Commercial Area: 2,800 m²
Total Revenue: $8,400,000
Total Cost: $2,800,000
Gross Profit: $5,600,000
Hotel Development Plan
Boutique Hotel Concept
A distinctive boutique hotel will serve as a cornerstone amenity for the development, catering to visitors, potential buyers, and tourists exploring the area. The hotel will feature:
  • Intimate, luxury accommodations
  • Signature restaurant and lounge
  • Business center and meeting facilities
  • Wellness amenities including spa and fitness center
  • Concierge services for residents and guests
$1M
Construction Cost
$4.2M
Sale Price
$3.2M
Gross Profit
Total Profit Summary - Stage A
Stage A delivers exceptional returns across all development components. The 9.9% financing income offers additional revenue beyond the direct sales profits, enhancing overall investment performance.
Condominium Gross Profit Analysis
The condominium component represents a significant portion of the development's profitability. With varying unit sizes and price points, the towers appeal to different market segments while maintaining strong margins.
Key profit drivers include premium finishes, strategic pricing, and efficient construction methods that keep costs controlled while delivering exceptional quality.
Villas and Housing Gross Profit
The residential housing component delivers the highest gross profit among all segments at $33,233,333. This represents a profit margin of 66.7%, driven by:
  • Efficient construction techniques
  • Volume purchasing of materials
  • Standardized designs with customization options
  • Premium pricing for fully furnished packages
Each house type contributes substantially to overall profitability, with larger homes generating the highest per-unit profit while smaller homes provide accessibility to a broader market.
Commercial Real Estate Gross Profit
28
Commercial Units
20 restaurants and 8 retail stores
2,800
Total Area (m²)
100 m² per commercial unit
$5.6M
Gross Profit
200% return on construction cost
66.7%
Profit Margin
Strong returns on commercial component
The commercial center serves as both a community amenity and a significant profit center. Its strategic positioning within the development enhances the value of residential components while generating substantial returns in its own right.
Launch Your Paradise Getaway: Hotel Social Media Campaign
Captivating Content for Your Audience
Dream Destinations
Showcase the hotel's stunning architecture, breathtaking views, and luxurious amenities through high-quality photos and videos.
Unforgettable Experiences
Highlight unique guest experiences: exquisite dining, spa treatments, pristine beaches, and adventure activities.
Exclusive Offers
Promote special packages, seasonal discounts, and early bird bookings to drive direct reservations.
Engage with your audience on Instagram, Facebook, and TikTok. Use captivating visuals, compelling storytelling, and strategic hashtags to build buzz and drive bookings for the ultimate escape at our new boutique hotel.
Total Project Gross Profit
$392.56M
Total Gross Profit
Combined revenue across all development phases
$178.43M
Total Investment
Complete capital requirements for project execution
219.99%
Return on Investment
Exceptional performance over 18-month timeline
The complete 80-acre development represents an extraordinary investment opportunity with substantial returns. The phased approach allows for capital recycling while maintaining strong cash flow throughout the project lifecycle.
Return on Investment (ROI)
219.99%
Return on Investment over 18 months
This exceptional return demonstrates the extraordinary profit potential of this carefully planned development. The phased approach allows for strategic capital deployment while minimizing risk.
219.99%
Total ROI
Over 18-month development period
146.66%
Annualized ROI
Exceptional annual returns
Key ROI Calculation:
  • Total Profit: $392,560,828
  • Total Investment: $178,428,571
  • ROI: ($392,560,828 ÷ $178,428,571) × 100 = 219.99%