The investment
Long-term projection
Location: Koh Phangan, Tailandia
Investment from: 97.900€
Estimated payback period: 7.6 years
Estimated ROI: 13% annually
Leasehold contract duration: 25 years
Accumulated net profit: 264.000€
Full management service: 8%
Accumulated capital: 264.000€
(Break-even point)
-97.900€
Year 1: 12.816€
Year 2: 12.816€
Year 3: 12.816€
Year 4: 12.816
Year 5: 12.816€
Year 6: (+5%): 13.456€
Year 7: 13.456
Year 8: 13.456€
Year 9: 13.456€
Year 10: 13.456€
Year 11: (+5%): 14.128€
Year 12: 14.128€
Year 13: 14.128€
Year 14: 14.128€
Year 15: 14.128€
Year 16: (+5%): 14.834€
Year 17: 14.834€
Year 18: 14.834€
Year 19: 14.834€
Year 20: 14.834€
Year 21: (+5%): 15.575€
Year 22: 15.575€
Year 23: 15.575€
Year 24: 15.575€
Year 25: 15.575€
Investment:
They are designed to meet the real needs of today’s travelers, digital nomads, couples, and families, ensuring strong commercial appeal, high perceived value, and high occupancy rates.
The Villas
