LE VILLA & RESIDENCE: ROI Calculation

500,000.00 
Villa Sell Price (USD)

3.00% 
Rental up/year

5.00% 
Villa Price up/year

NON Rental Plan 6%, 5Y Guarantee Rental Plan
Y1 Y2 Y3 Y4 Y5 TOTAL Y1 Y2 Y3 Y4 Y5 TOTAL
Rental income 20,000 20,600 21,218 21,855 22,947 106,620 30,000 30,000 30,000 30,000 30,000 150,000
Agent commission cost (15%) 3,000 3,090 3,183 3,278 3,442 15,993 15.00% 0 0 0 0 0 0
Maintenance costs (8%-12%) 1,600 1,854 2,122 2,404 2,754 10,733 10.07% 0 0 0 0 0 0
Common Area Fee 2,000 2,000 2,000 2,000 2,000 10,000 9.38% 0 0 0 0 0 0
NET 5 Years Rental yield 13,400 13,656 13,914 14,172 14,752 69,893 13.98% 30,000 30,000 30,000 30,000 30,000 150,000 30.00%
Property Gain on SELL 500,000 525,000 551,250 578,813 607,753 607,753
To sell on 5 Years 757,753 151.55%
Total investment gain 257,753 51.6%
ROI/ROE per year 10.3%

Currency USD

NOTE:

1) Typical rental price for 4 bedrooms villa during low-high season is THB 40,000 – THB 80,000 (Est. THB 640,000/year)

2) In case of enter 5Y Rental Plan; marketing, maintenance & running cost including common area fee will be borne by developer.

3) Owner enjoys complimentary 15 days during Apr. – Sept. plus 15 days during Oct. – Mar. on 5Y rental period.

4) Option Pool Rental Program  60% : 40% (Owner : Developer) rental management sharing available after 6Y onward.

Remark:

The Rental income is guaranteed by the Developer.