Investment Forecast – 15 years
|
|
Own % |
Net Rental |
Re-sell income |
Year 1 |
100.00% |
฿10,744,015.69 |
฿0 |
Year 2 |
100.00% |
฿13,430,019.61 |
฿0 |
Year 3 |
100.00% |
฿14,773,021.57 |
฿0 |
Year 4 |
100.00% |
฿16,116,023.54 |
฿0 |
Year 5 |
100.00% |
฿17,459,025.50 |
฿0 |
Year 6 |
100.00% |
฿18,802,027.46 |
฿0 |
Year 7 |
100.00% |
฿18,802,027.46 |
฿0 |
Year 8 |
100.00% |
฿20,145,029.42 |
฿0 |
Year 9 |
100.00% |
฿20,145,029.42 |
฿0 |
Year 10 |
100.00% |
฿20,145,029.42 |
฿0 |
Year 11 |
80.00% |
฿16,116,023.54 |
฿93,040,864 |
Year 12 |
60.00% |
฿12,892,818.83 |
฿97,692,907 |
Year 13 |
40.00% |
฿8,595,212.55 |
฿102,577,552 |
Year 14 |
20.00% |
฿4,297,606.28 |
฿107,706,430 |
Year 15 |
0.00% |
฿0.00 |
฿113,091,751 |
Sub-Total |
|
฿212,462,910.27 |
฿514,109,503.68 |
TOTAL |
|
|
฿726,572,413.95 |
|
|
|
|
|
Total Profit |
฿443,835,159 |
|
Yield |
THB / year |
฿29,589,011 |
|
Yield |
% / year |
10.5% |
[youtube v=”f0jWmLxxAI8″]
Condominium units details
- 54 units in total
- Type 1: 48 units (area: 35 sqm, 1-bedroom 1-bathroom)
- Type 2: 6 units (area: 70 sqm, 2-bedroom, 2-bathroom)
- pool view or mountain view
- luxury built-in furniture with kitchen
- smart home motion system
Project Facilities for this Phuket hospitality investment deal
Never has there been a development project in Thailand or even Asia that hosts as many high-class facilities within the residential complex.
Hotel Service & Management
- 500m walking distance to the beach
- Garden Restaurant Coffee Lounge
- Concierge Service
- 24 hours Reception
- 24 hours Security
- 2 Rooftop infinity pools
- Rooftop Beach Club
- 2 Garden Pool
- Garden Pool Bar
- Tropical Garden
- Rooftop Pool Restaurant
- 2 Rooftop Pool Bar
- Rooftop Sundeck
- Fine Dining Restaurant
- Rooftop Lounge-Bar
- Library
- Cosmetic & Aesthetic Clinic
- Wellness & Detox Center
- SMART Home Motion System
- Spa & Yoga
- Fitness Center
- Pharmacy
- Conference center
- Satellite Television
- Kids Club
- Laundry
- Boutiques
- Tour Operator Office
- Leisure Activities
- Minimarket
- Covered car parking space
- Free Shuttle Bus Service
Location of this Phuket hospitality property investment deal
Project Features
- 5 condominium blocks
- 2 Infinity Roof-Top Pools
- 2 Garden Pools
- Pool Bar
- Sun Deck Roof Top
- Roof Top Restaurant
- Fine Dining Seaview Restaurant
- Roof Top Seaview Lounge Bar
- Restaurant & Coffee Shop
Reasons to Invest in this Phuket hospitality property investment deal
- The first property development in Thailand to have its own 5-star private medical and dental clinic by Bangkok Hospital.
- 70%-30% rental split program – Return on Investment plan with management and hotel license on-site.
- Located within Kamala beach, voted one of the most beautiful beaches in Thailand. King’s palace is located on the same beach.
- As a developer that puts the lifestyle of our clients first, you are able to connect multiple condominiums which can suit families or large living area requirements.
- All previous projects have sold out, this current project is already 80% sold, this is a limited opportunity!
- Phuket is an amazing destination and the largest Island in Thailand. If you looking for a new lifestyle or a stable holiday home, then look no further!
- The developer had a vision for this project to create something for everyone. The complex consists of a 5 star medical/dental clinic, rooftop pools, fine dining with mountain views, and a kids club.