Business plan in
.JPG "Enlarge"){kind=logo}
Ref : 5
Address :
Koh Samui,84310
| Selling price | : Consult us |
Description :
Living space : 90 Sq. Ft.
Land space : 304 Sq. Ft.
Number of rooms : 3
Number of bathrooms : 2
BACK INVESTMENT FROM 11 to 20%
PRICE START 5.000.000 BAHT
Tropical Residence is located in the best area of Lamai Beach just few minutes from the beach, shopping, and restaurants…
This villa with swimming pool is a truly opportunity for people who want to spend part of their lives in their own private paradise or look for a business opportunity.
These very affordable freehold Property offer excellent rental opportunities as well as fantastic investment potential (from 11 to 20% annual rental returns is realistically achievable).
ESTIMATED OPERATING STATEMENT
Rental incomes in THB per night
|
LOW SEASON
1May-31Jul & 1Sep-15Dec |
PEAK SEASON
16Dec-31Jan |
HIGH SEASON
1Fev-30Apr & 1Aug-31Aug |
| 5,000 | 7,500 | 6,000 |
EXPENSES The third step explains all expected expenses amount in Thai Bath.
| FEES AND EXPENSES | TOTAL MONTH | TOTAL YEAR |
| Maintenance Team | 2,500 | 30,000 |
| Swimming pool maintenance | 1,000 | 12,000 |
| Electricity | 1,500 | 18,000 |
| Cable TV | 450 | 5,400 |
| Laundry | 300 | 3,600 |
| General Maintenance | 500 | 6,000 |
| Insurances | 400 | 4,800 |
| Company expenses | 1,000 | 12,000 |
| Other charges | 500 | 6,000 |
| TOTAL EXPENSES | 8,000 | 96,000 |
MANAGEMENT RATIO Back/Investment (estimated for villa to 5.000.000 Baht)
| OCCUPANCY RATE |
90 %
|
70%
|
50%
|
35%
|
| Yearly rental profit/investment* |
27.72%
|
21.22%
|
14.72%
|
9.83%
|
PROJECTED EXPLOITATION SUMMARY Net annual return of exploitation
| OCCUPANCY RATE |
90 %
|
70%
|
50%
|
35%
|
| Yearly Rental Amount |
1,732,800
|
1,326,400
|
920,000
|
615,200
|
| Property management fees 20% |
- 346,560
|
- 265,280
|
- 184,000
|
- 123,400
|
| Total net annual |
1,386,240
|
1,061,120
|
736,000
|
491,800
|
Français
TROPICAL RESIDENCE
Cette villa située dans le meilleur quartier de Lamai, à quelques minutes du centre ville, est idéale pour les personnes qui souhaitent investir dans l'immobilier afin d'avoir un pied à terre sur une ile paradisiaque et un rendement locatif.
Avec une rentabilitee comprise entre 11 et 20% cette villa est une reelle opportunitee.
ESTIMATION DU PROJET
Prix de location de la villa par nuit
|
LOW SEASON
1May-31Jul & 1Sep-15Dec |
PEAK SEASON
16Dec-31Jan |
HIGH SEASON
1Fev-30Apr & 1Aug-31Aug |
| 5,000 | 7,500 | 6,000 |
DEPENSES PAR MOIS ET PAR ANS POUR L'ENTRETIENT DE LA VILLA.
| FEES AND EXPENSES | TOTAL MONTH | TOTAL YEAR |
| Maintenance Team | 2,500 | 30,000 |
| Swimming pool maintenance | 1,000 | 12,000 |
| Electricity | 1,500 | 18,000 |
| Cable TV | 450 | 5,400 |
| Laundry | 300 | 3,600 |
| General Maintenance | 500 | 6,000 |
| Insurances | 400 | 4,800 |
| Company expenses | 1,000 | 12,000 |
| Other charges | 500 | 6,000 |
| TOTAL EXPENSES | 8,000 | 96,000 |
RENTABILITE DU PROJET (pour l'achat d'une maison a 5.000.000 Baht)
| TAUX D'OCCUPATION |
90 %
|
70%
|
50%
|
35%
|
| Rentabilite a l'annee |
27.72%
|
21.22%
|
14.72%
|
9.83%
|
COMPTE D'EXPLOITATION DES LOCATIONS A L'ANNEE
| taux d'occupation |
90 %
|
70%
|
50%
|
35%
|
| recette annuelle |
1,732,800
|
1,326,400
|
920,000
|
615,200
|
| Honoraire de gestion 20% |
- 346,560
|
- 265,280
|
- 184,000
|
- 123,400
|
| Recette net total |
1,386,240
|
1,061,120
|
736,000
|
491,800
|