Exceptional Launch Prices

10 Years Rental Program

10 Years Rental Program Projection

PLOT 2 - 3 Bedroom Villa - THB 10,590,000

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 7,400
LOW
01 May
30 Jun
61
THB 5,500
HIGH
01 Jul
30 Sep
91
THB 7,400
LOW
01 Oct
15 Dec
76
THB 5,500
PEAK
16 Dec
15 Jan
31
THB 8,800
TOTAL/AVERAGE
365
THB 6,920

Monthly expenses

ITEM
DESCRIPTION
FEE
PROPERTY MANAGEMENT
Bill Payments, Online Marketing, Staff Scheduling, Salaries,
Calendar Management and Distribution, Guest Service, Check in/out
40% Rental Income
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) will be 8.1%. However thanks to the unique architecture and excellent location we project occupancy around 70%.
OCCUPANCY
TOTAL GROSS REVENUE
40% COMMISSION
REVENUE LESS COMMISSION
FIXED EXPENSES
NET RETURN
ROI
40%  146 days
THB 1,010,320
THB 404,128
THB 606,192
THB 53,520
THB 552,672
5.2%
50%  182 days
THB 1,259,440
THB 503,776
THB 755,664
THB 53,520
THB 702,144
6.63%
60%  219 days
THB 1,515,480
THB 606,192
THB 909,288
THB 53,520
THB 855,768
8.1%
70%  255 days
THB 1,764,5600
THB 705,840
THB 1,058,760
THB 53,520
THB 1,005,240
9.5%
80%  292 days
THB 2,020,640
THB 808,256
THB 1,212,384
THB 53,520
THB 1,158,864
11.0%

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.