The investment
Long-term projection
Location: Koh Phangan, Thailand
Investment from: 110.000€
Estimated payback period: 7.8 years
Estimated ROI: 13% annually
Leasehold contract duration: 25 years
Accumulated net profit: 270.000€
Full management service: 10%
Accumulated capital: 270.000€
(Break-even point)
-110.000€
Year 1: 13.900€
Year 2: 13.900€
Year 3: 13.900€
Year 4: 13.900€
Year 5: 13.900€
Year 6: (+5%): 14.595€
Year 7: 14.595
Year 8: 14.595€
Year 9: 14.595€
Year 10: 14.595€
Year 11: (+5%): 15.324€
Year 12: 15.324€
Year 13: 15.324€
Year 14: 15.324€
Year 15: 15.324€
Year 16: (+5%): 16.090€
Year 17: 16.090€
Year 18: 16.090€
Year 19: 16.090€
Year 20: 16.090€
Year 21: (+5%): 16.894€
Year 22: 16.894€
Year 23: 16.894€
Year 24: 16.894€
Year 25: 16.894€
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
