Tonino Lamborghini

PARTNERSHIP PROPOSAL

Partnership objectiveDeal structureResponsibilitiesCapital & feesFinancial modelGovernance & riskExclusivity & next steps

DOUBLER CAPITAL × TONINO LAMBORGHINI

A strategic partnership.
A disciplined route to Vietnam.

Proposed master-development and licensing framework for hospitality, branded residences and selected villa projects. Da Nang first; national expansion through approved projects.

DRAFT FOR DISCUSSIONCommercial terms and responsibilities subject to agreement
Economics / a decision tool

Beautiful must also
be investable.

Adjust the assumptions to see the operating hurdle. This is transparent arithmetic for discussion, not a feasibility study, valuation or investment forecast.

ILLUSTRATIVE STABILISED HOTEL YEAR

All starting values and scenarios are assumptions. Total development cost includes a hypothetical land and project cost basis; US$100m is not a cost estimate. DoubleR’s US$50m+ investment range is not assumed to be this cost or committed equity.

Cash yield on assumed total cost3.96%

After a 4% revenue reserve · before financing and tax

Occupied room nights17,520
Room revenueUS$10.51m
Total operating revenueUS$15.24m
Operating EBITDAUS$4.57m
FF&E reserve · 4% of revenueUS$0.61m
Illustrative cash before financing & taxUS$3.96m

At this cost basis, the hotel alone produces a modest cash yield. Land discipline, product mix and verified residential economics are central to the decision.

Open the model methodology and exclusions

Rooms revenue = keys × 365 × occupancy × net ADR. Other revenue = rooms revenue × the selected ratio. Operating EBITDA = total revenue × the selected margin. The assumed margin is after normal property operating costs and recurring management/brand fees, whose actual terms are unnegotiated. FF&E reserve = 4% of total revenue. Cash yield = (EBITDA − reserve) ÷ total development cost.

The model excludes opening ramp-up, debt service, corporate income tax, working-capital movements, property-level costs outside the assumed margin, major lifecycle capex above the reserve, sale proceeds and exit value. It does not calculate an equity IRR or guarantee distributions. Sales units are not included in hotel keys unless separately contracted into a rental pool. The net ADR input cannot be compared directly with gross tax-inclusive public hotel quotations.

01

Price the site backwards

Start with realistic operating cash flow and residential net proceeds. Work back to an affordable land basis, including fees, contingency and the holding period.

02

Stage the residential release

Validate buyer demand with a small first tranche after legal eligibility and brand approval. Do not fund an inflexible hotel cost base using untested sales assumptions.

03

Set an investment threshold

Agree target returns, leverage limits and downside liquidity before parcel selection. If the hurdle cannot be met without borrowing a competitor’s room rates, redesign or reject the opportunity.

Illustrative project cash flow / extend the hotel scenario above

When does capital return?

Test how residential proceeds change the investment. This is a proposed mixed-use project calculation, not evidence of a competitor’s yield or an approved DoubleR forecast.

Gross residence proceeds
After 10% selling / brand cost allowance
Cost remaining after net sales proceeds
Stabilised cash / remaining capital
10-year unlevered pre-tax IRR
Undiscounted payback, excluding exit¹

Timing, exit and break-even definitions

Development: combined cost paid 20% in year 0, 40% in year 1 and 40% in year 2. Residence net proceeds received 20% in year 2, 50% in year 3 and 30% in year 4. Sale eligibility, costs and collection timing are assumptions to validate.

Operation: opening in year 3; hotel cash equals 40% of the selected stabilised scenario in year 3, 75% in year 4, then 100%. This simplified cash ramp does not model opening losses; a cost-based operating ramp is required for investment approval.

Exit: year-10 hotel value = stabilised hotel cash after FF&E reserve ÷ 7.5% assumed capitalisation rate, less 2% disposal costs. Net exit value: . Year-10 cash flow includes the sale. No terminal value is assigned to residences already sold.

IRR: annual internal rate of return on the displayed project cash flows. It is unlevered and excludes tax; it is not LP net IRR. Capitalised costs, fees and financing structure must be established separately.

¹Payback: the interpolated point at which cumulative undiscounted cash first becomes non-negative, excluding asset disposal and assuming constant stabilised hotel cash through year 30. This is different from operating break-even, which requires fixed and variable costs, and from a discounted investment return. Actual competitor break-even dates are not verified.

05 / Governance and risk allocation

Protect the brand.
Make accountability enforceable.

The objective is to allocate and manage risk through contracts, competent counterparties and funding discipline. No structure eliminates every legal, operational or reputational exposure.

Decision / exposureProposed controlAccountable party
Brand, project and design approvalsReserved approval rights, submission standards, agreed response periods and change control.Tonino Lamborghini for brand matters; project professionals for technical compliance.
Investment and financeInvestment-committee gates, approved budget, cash controls, independent monitoring and contingency.DoubleR and the investing parties under the project agreements.
Construction and deliveryPerformance obligations, insurance, warranties, defects process and documented remedies.Developer/SPV, contractors and appointed professionals according to their contracts.
Commercial reportingProject reporting, royalty statements, approved sales materials and inspection/audit rights.SPV supplies records; DoubleR coordinates; brand retains agreed verification rights.
Conflicts and procurementDisclose ownership links, placement fees, procurement margins and related-party terms.Each party for its disclosures; approvals through agreed governance.
Default and continuityCure periods, suspension, termination, change of control and step-in mechanisms where enforceable.Agreed across master and project contracts, with protection for sold residences and operating continuity.
Brand liability boundaryNo proposed obligation for the brand to contribute project equity, guarantee developer debt or undertake construction or hotel operations.Document the intended limits. Statutory duties, third-party claims, own acts and reputational risks cannot simply be waived by a presentation.

Guarantees, indemnities, liability caps, insurance and dispute resolution need negotiated terms and qualified local and cross-border legal review. This page is a commercial discussion framework, not a legal opinion.

06 / Exclusivity and expansion

Earn national rights
through project delivery.

Start with a defined exclusive diligence process. Link continued territory rights to approved projects, executable capital and measurable progress.

StageProposed milestoneWhat it should activate
Initial MoUConfirm counterparties, scope, existing grants, confidentiality, diligence period and information access.A defined negotiation process; no automatic approval to market or sell a project.
Da Nang project approvalSelect the developer and parcel; establish feasibility, operator fit, initial design and financing plan.A project-specific licence and conditional development commitments.
Financial close & mobilisationExecute capital, site and construction arrangements; satisfy brand and approval conditions.Authority to proceed under the approved project programme.
Delivery & operationMonitor construction, lawful sales, opening, quality and reporting against agreed milestones.Continued project rights, subject to performance and agreed remedies.
Vietnam expansionConsider HCMC urban residences, Phu Quoc resort villas and later Hanoi opportunities when project capacity and capital support them.Further projects approved individually; renew or extend territory rights against performance.

Term, exclusivity period, minimum project commitments, cure periods and opening dates are not agreed. Future-city entries are a strategy, not secured sites.

07 / The next discussion

Agree the route.
Then substantiate the first project.

The next meeting should resolve the commercial architecture before the parties negotiate financial commitments.

  1. Rights and counterparties. Confirm Vietnam availability, existing grants, product categories and the entities authorised to license the brand and interior collections.
  2. Direct licence or sublicence. Choose a contracting route and define DoubleR’s authority and limitations.
  3. Developer and land brief. Approve selection criteria and a Da Nang origination mandate; invite qualified developers to provide evidence.
  4. Commercial principles. Agree the fee categories, royalty base, capital expectations, governance and conditions for exclusivity.
  5. MoU and workplan. Record proposed terms, responsibilities, diligence deliverables and the process for definitive contracts.
SPONSOR CREDENTIALS · TO BE COMPLETED

[Founding partner names, prior developments, investment roles and verified outcomes.]

DOUBLER CAPITAL / NEXT STEPS

Build the framework.
Then build the flagship.

Discuss the proposed Vietnam mandate, developer selection and project capital requirements with DoubleR Capital.

hi@vietho.meMANUAL REVIEW · TERMS SUBJECT TO AGREEMENT

PRIVATE INVESTMENT DISCUSSION

A conversation
before access.

Introduce your institution to request the confidential investment materials. DoubleR Capital reviews each request individually.

Opens an email draft to hi@vietho.me. Send the draft to submit your request. Nothing is uploaded or stored by this form.