Santi Vista Villas, Koh Samui

3 bedroom Villa Type D

High Annual Rental Returns

10 Years Rental Program Projection

VILLA TYPE D - 3 Bedroom Villa - THB 15,890,000

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 9,800
LOW
01 May
30 Jun
61
THB 8,400
HIGH
01 Jul
30 Sep
91
THB 9,800
LOW
01 Oct
15 Dec
76
THB 8,400
PEAK
16 Dec
15 Jan
31
THB 12,600
TOTAL/AVERAGE
365
THB 9,800

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
MONTHLY COMMON AREA
Security, gardering, lightning
THB 4,800
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
THB 4,800

annual rental returns

We do not promise any unrealistic occupancy in the 80-90% region as many other companies do. Our minimal expectation is 60% occupancy during a year. In this case, the return on investment (ROI) is 7.8%. However, thanks to the unique architecture and excellent location, we project occupancy of around 70%.
OCCUPANCY
GROSS REVENUE
COST OF REVENUE
FIXED EXPENSES
NET INCOME
ROI
40%  146 days
THB 1,430,800
THB 572,320
THB 57,600
THB 800,970
5.0%
50%  182 days
THB 1,783,600
THB 713,440
THB 57,600
THB 1,012,560
6.4%
60%  219 days
THB 2,146,200
THB 858,480
THB 57,600
THB 1,230,120
7.8%
70%  255 days
THB 2,499,000
THB 999,600
THB 57,600
THB 1,441,800
9.1%
80%  292 days
THB 2,861,600
THB 1,144,640
THB 57,600
THB 1,659,360
10.4%

SANTI VISTA 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 —
As a member of AIPP we have been approved into membership and have voluntarily committed ourselves to industry regulation. To verify our membership, to read about our Code of Conduct, visit HERE
Image