Exceptional Launch Prices

High Annual Rental Returns

Rental Program & Operating Costs

PLOT 3 - 3 Bedroom Villa - THB 10,890,000

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 8,200
LOW
01 May
30 Jun
61
THB 6,300
HIGH
01 Jul
30 Sep
91
THB 8,200
LOW
01 Oct
15 Dec
76
THB 6,300
PEAK
16 Dec
15 Jan
31
THB 9,600
TOTAL/AVERAGE
365
THB 7,720

Monthly expenses

ITEM
DESCRIPTION
FEE
PROPERTY MANAGEMENT
Bill Payments, Online Marketing, Staff Scheduling, Salaries
Calendar Management and Distribution, Agents Fees, 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 - estimate
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 8.8%. 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 1,127,120
THB 450,848
THB 676,272
THB 53,520
THB 622,752
5.7%
50%  182 days
THB 1,405,040
THB 562,016
THB 843,024
THB 53,520
THB 789,504
7.3%
60%  219 days
THB 1,690,680
THB 676,272
THB 1,014,408
THB 53,520
THB 960,888
8.8%
70%  255 days
THB 1,968,600
THB 787,440
THB 1,181,160
THB 53,520
THB 1,127,640
10.4%
80%  292 days
THB 2,254,240
THB 901,696
THB 1,352,544
THB 53,520
THB 1,299,024
11.9%

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.