ROI 3 Bedroom Villa

THREE BEDROOM VILLA

10 Years Rental Program

10 Years Rental Program Projection

3 Bedroom Villa - THB 8,930,000

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 5,800
LOW	01 May	30 Jun	61	THB 4,800
HIGH	01 Jul	30 Sep	91	THB 5,800
LOW	01 Oct	15 Dec	76	THB 4,800
PEAK	16 Dec	15 Jan	31	THB 7,500
TOTAL/AVERAGE			365	THB 5,775

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
VILLA MAINTENANCE	Small damages and repairs	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

annual rental returns

We do not promise any unrealistic occupancy in a 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 8.5%. However, thanks to the unique architecture and excellent location we project occupancy of around 70%.

OCCUPANCY	GROSS REVENUE	COST OF REVENUE	NET INCOME	ROI
40% 146 days	THB 843,150	THB 337,260	THB 505,890	5.7%
50% 182 days	THB 1,051,050	THB 420,420	THB 630,630	7.1%
60% 219 days	THB 1,264,725	THB 505,890	THB 758,835	8.5%
70% 255 days	THB 1,472,625	THB 589,050	THB 883,575	9.9%
80% 292 days	THB 1,686,300	THB 674,520	THB 1,011,780	11.3%

SANTI TARA 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.

About Us

SOUND INVESTMENT

Realistic expectation of 10% ROI and capital growth of 20-25% upon completion.

QUALITY CONSTRUCTION

PRIME LOCATION

AWARD-WINING DEVELOPER

PROFESSIONAL PROPERTY MANAGEMENT

AFTER SALE CARE