Investment Summary
Enjoy the services of a boutique hotel at your doorstep
In order to maintain your property and maximize its investment potential, Sira Sila Estates provides residents with a full range of common area services, including 24-hour security, gardening, landscaping, refuse collection, and general cleaning. Optional maid, laundry, repair and other maintenance services are also available for individual owners. And of course, if you do not feel like cooking, there is 24-hour room service and catered dinners available upon request.
One of the greatest benefits of Sira Sila Estates is that owners have total freedom to spend as much or as little time in their condo units or spa villas as they wish. Live there full-time or spend part of the year there, it's totally up to you. Should you choose to let your condo unit or villa while you are away, Sira Sila Estates will add your villa to its rental pool, providing an opportunity for excellent returns on your investment. Further, owners utilizing the rental pool will have reciprocal rights at the immensely successful group of resort properties presently in Hua Hin and Khao Takiab.
| Investment Capital |
| Average price of a 3 Bedroom Luxury House |
17,000,000.00 |
| Loose Furniture ( Estimate ) |
200,000.00 |
| Total Investment |
17,200,000.00 |
| Days in Season and Occupancies |
| Season |
|
Days in Season |
|
Yr.1 |
Yr.2 |
Yr.3 |
Yr.4 |
Yr.5 |
| Low |
|
200 |
|
50% |
55% |
60% |
63% |
65% |
| High |
|
144 |
|
70% |
73% |
76% |
79% |
82% |
| Peak |
|
21 |
|
87% |
90% |
93% |
96% |
98% |
| Total |
|
365 |
|
57% |
60% |
63% |
65% |
67% |
| |
| Achieved Targets ( After Agent's Commissions and discounts ) |
| Season |
|
Days in Season |
|
Yr.1 |
Yr.2 |
Yr.3 |
Yr.4 |
Yr.5 |
| Low |
|
200 |
|
5000 |
5250 |
5500 |
5750 |
6000 |
| High |
|
144 |
|
6500 |
6750 |
7000 |
7250 |
7500 |
| Peak |
|
21 |
|
9000 |
9250 |
9500 |
9750 |
10000 |
| |
| Achieved Annual Gross Revenue |
| Season |
|
Days in Season |
|
Yr.1 |
Yr.2 |
Yr.3 |
Yr.4 |
Yr.5 |
| Low |
|
200 |
|
500,000.00 |
577,500.00 |
660,000.00 |
724,500.00 |
756,000.00 |
| High |
|
144 |
|
655,200.00 |
709,560.00 |
766,080.00 |
824,760.00 |
885,600.00 |
| Peak |
|
21 |
|
164,430.00 |
174,825.00 |
185,535.00 |
196,560.00 |
205,800.00 |
| Total |
|
365 |
|
1,319,630.00 |
1,461,885.00 |
1,611,615.00 |
1,745,820.00 |
1,847,400.00 |
| |
| Investment Return |
| Owner's Share of Gross Revenue = 60% |
Reserve Fund 3% of Revenue |
Maintenance Fees ( Baht. 25.00 /sqm/month ) |
| |
|
|
|
Yr.1 |
Yr.2 |
Yr.3 |
Yr.4 |
Yr.5 |
| Owner's Gross Revenue |
|
|
|
791,778.00 |
877,131.00 |
966,969.00 |
1,047,492.00 |
1,108,440.00 |
| Less Reserve Fund |
|
|
|
-5265 |
-5888 |
-6989 |
-7793 |
-8909 |
| Less Maintenance Fees |
|
|
|
-52800 |
-52800 |
-52800 |
-52800 |
-52800 |
| Total Gross Revenue |
|
|
|
733,713.00 |
818,443.00 |
907,180.00 |
986,899.00 |
1,046,731.00 |
| YEILD |
|
|
|
8.839915663 |
9.860759036 |
10.92987952 |
11.8903494 |
12.61121687 |
|
