Santi Tara Villas, Koh Samui

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

Just Wanna Chat ? Just let Us Know When

Contact Us —
Image
Image
Image