Rental income and costs
Calculation based on the owner’s figures. Future receipts depend on occupancy and rental terms.
income from lease
- Rental income received over 9 months
- ฿1 930 000
- Projected rental revenue over 12 months
- ฿2 240 000
- Annual maintenance costs
- ฿300 000
- Rental income after maintenance costs
- ฿1 940 000
Projected annual rental revenue
≈ 10,2% · Yield on the villa price after maintenance costs
Ask for details ↗Monthly upkeep
- Insurance
- ฿5 000
- Garden care
- ฿3 000
- Pool care
- ฿3 000
- Security
- ฿7 000
- Electricity
- ฿6 000
- Water
- ฿1 000
What is important to the buyer
How is the rental income calculated?
The annual estimate combines actual receipts with a projection for the remaining period. Income is not guaranteed.
What are the maintenance costs?
About ฿25 000 per month according to the owner’s estimate. The calculation includes insurance, garden and pool care, safety, electricity and water.
What do you know about rental management?
Suksan Homes describes rental management services for the project. The availability of services and conditions for Villa Sunpao 2 are specified separately.
The figure after upkeep is not net profit: taxes and other costs are not included.
Arrange a viewing
Ask for planning, details of the transaction or offer a convenient time to view.
Send a detailed enquiry
I want to find out the details and register for viewing.