Image

Exceptional Launch Prices

High Annual Rental Returns

10 Years Rental Program Projection

PLOT 8 - 2 Bedroom Villa - THB 14,600,000

The rates and occupancy levels proposed in rental projection are based on historical data of the market performance and are provided for income forecast purposes only. The seasonal rates below represent the average rate throughout each season, however the rates may vary in different periods of every season.

Season Rates

SEASON
FROM
TO
DAYS
RATE/DAY
HIGH
16 Jan
30 Apr
106
THB 10,900
LOW
01 May
30 Jun
61
THB 7,900
HIGH
01 Jul
30 Sep
91
THB 10,900
LOW
01 Oct
15 Dec
76
THB 7,900
PEAK
16 Dec
15 Jan
31
THB 12,900
TOTAL/AVERAGE
365
THB 9,950

Monthly expenses

ITEM
DESCRIPTION
FEE
MONTHLY COMMON AREA
Security, gardering, lightning
THB 4,460
VILLA MAINTENANCE
Small damages and repairs, pool cleaning
FREE
CLEANING & LAUNDRY
Villa cleaning, basic guest amenities. Bed linen.
FREE
ELECTRICITY & WATER
Provision for electricity and water
FREE
INTERNET & CABLE TV
10MB Internet, True TV Golden Package
FREE
TOTAL
Total monthly fixed expenses
THB 4,460

annual rental returns

We do not promise any unrealistic occupancy in region of 80-90% as many other companies do. Our minimal expectation is 60% occupancy during a year. In this case return on investment (ROI) is 8.6%. However thanks to the unique architecture and excellent location we project occupancy around 70%.
OCCUPANCY
GROSS REVENUE
COST OF REVENUE
FIXED EXPENSES
NET INCOME
ROI
40%  146 days
THB 1,452,700
THB 581,080
THB 53,520
THB 818,100
5.6%
50%  182 days
THB 1,810,900
THB 724,360
THB 53,520
THB 1,033,290
7.0%
60%  219 days
THB 2,179,050
THB 871,620
THB 53,520
THB 1,253,910
8.6%
70%  255 days
THB 2,537,250
THB 1,014,900
THB 53,520
THB 1,468,830
10.0%
80%  292 days
THB 2,905,400
THB 1,162,160
THB 53,520
THB 1,689,720
11.6%

SANTI PURA Advantage

With a reputation for reliability; our passion for property, extensive local connections, and unbeatable customer service means you can count on US to deliver your future investment in paradise.
SOUND INVESTMENT
Realistic expectation of 10% ROI and capital growth of 20-25% upon completion.
Image
Image