Basic Assumptions for a 1-Bedroom Villa Without Pool
Purchase Price ->4,200,000 THB
Land Lease* ->77,000 THB per year
Occupancy Rate ->60%
Villa Maintenance ->60,000 THB
Management Fees (15%) ->114,975 THB
Electricity, Water, Internet, Laundry ->36,000 THB
Net Annual Income ->485,525 THB
Net Yield ->11.56%
------------------------
Basic Assumptions for a 1 Bedroom Villa with Pool
Base Purchase Price ->4,800,000 THB
Land Lease* ->77,000 THB per year
Occupancy Rate ->60%
Villa Maintenance ->60,000 THB
Management Fees (15%) ->131,400 THB
Electricity, Water, Internet, Laundry ->36,000 THB
Net Annual Income -> 571,600 THB
Net Yield ->11.91%
-------------------------
Basic Assumptions for a 2-Bedroom Villa
Purchase Price ->8,200,000 THB
Land Lease* ->97,000 THB per year
Villa Maintenance ->80,000 THB
Management Fees (15%) ->197,100 THB
Electricity, Water, Internet, Laundry ->50,000 THB
Net Annual Income ->889,900 THB
Net Yield ->10.85%
-------------------------
Basic Assumptions for a 3-Bedroom Villa
Purchase Price ->9,600,000 THB
Land Lease* ->117,000 THB per year
Occupancy Rate ->60%
Villa Maintenance ->100,000 THB
Management Fees (15%) ->246,375 THB
Electricity, Water, Internet, Laundry ->60,000 THB
Net Annual Income ->1,119,125 THB
Net Yield ->11,66%
