| |
|
1 Bedroom Villa |
40% Occ. Baht |
50% Occ. Baht |
60% Occ. Baht |
70% Occ. Baht |
Price
|
2009
|
2010
|
2011 |
2012 |
average rate
per night
average occupancy % per year
total revenues |
7,000
40%
1,022,000 |
7,300
50%
1,332,250 |
7,800
60%
1,708,200 |
8,300
70%
2,120,650 |
staff
(average 1,5 per villa)
marketing expenses 5%
credit card commission 2,5%
utilities (per year)
miscellaneous expenses
community service charge p.a.
West Cost management fees 20%
total expenses |
2.400
51.100
25.550
1.200
500
540
204.400
285.690 |
2.520
66.613
33.312
1.400
600
540
266.450
371.435 |
2.640
85.410
42.705
1.680
700
540
341.640
475.315 |
2.760
106.033
53.016
1.960
800
540
424.130
589.239 |
nett return |
736.310 |
960.815 |
1.232.885 |
1.531.411 |
price 1 bedroom villa |
8.900.000 |
8.900.000 |
8.900.000 |
8.900.000 |
anual return % |
8.45% |
11.02% |
14.14% |
17.56% |
|
