3. A private luxury hotel management company
12 hotels worldwide with 1513 roms
4. Initial Philosopy:Individual
Brand Strategy
Convert existing
iconic luxury hotels
with strong brand
equity
Eg: The Carlyle, Little
Dix Bay
Conceive and create
next generation of
luxury hotels, thereby
create brand equity
Eg: The Mansion on
Turtle Creek, Las
Ventanas al Paraiso
11. Without
Rosewood
Branding(2003)
With
Rosewood
Corporate
Branding
Total number of unique guests 11500 115000
Average daily spend $750 $750
Number of days average guest stays 2 2
Average gross margin per room 32% 32%
Average number of visits per year per guest 1.2 1.3
Average marketing expense per guest $130 $138.7
Average new guest acquisition expense $150 $150
Total number of repeat guests 19169 24919
Of which: number of multi-property guests 5750 11500
Average Guest Retention rate 16.7% 21.67%
Average Gross Profit Per Guest $576 624
12. Total NPV of CLTV without Corporate Brand
Years 0 1 2 3 4 5 6
Gross profit per
guest
609.50 646.07 684.83 725.92 769.48 815.65
Acquisition
expense per guest
150
Marketing expense
per guest
132.60 135.25 137.96 140.72 143.53 146.40
Net profit per
guest
(150.00) 476.90 510.82 546.88 585.21 625.95 669.25
Retention factor 1.00 0.2167 0.047 0.01 0.002 0
Discount factor 0.93 0.86 0.79 0.74 0.68 0.63
Net Present Value (150.00) 443.52 95.19 20.31 4.33 0.85 0
Total NPV = 414.2
13. Total NPV of CLTV with Corporate Brand
Years 0 1 2 3 4 5 6
Gross profit per
guest
661.44 701.13 743.19 787.79 835.05 885.16
Acquisition expense
per guest
150
Marketing expense
per guest
142.86 147.14 151.56 156.10 160.79 165.61
Net profit per guest (150.0) 518.58 553.98 591.64 631.68 674.27 719.55
Retention factor 1.00 0.2167 0.047 0.01 0.002 0
Discount factor 0.93 0.86 0.79 0.74 0.68 0.63
Net Present Value (150.0) 480.1 103.24 21.97 4.67 0.92 0
Total NPV = 460.9