|
The following prices include the villa, the villa furnishings, fixtures and equipment, the pool and all landscaping on the lot:
The price of a 2-bedroom villa is 5,500,000 Baht.
The price of a 1-bedroom villa is 4,200,000 Baht.
Land cost is 2,437.5 Baht per square meter (9,750/wah), except water front lots are 2,712.5 Baht per square meter (10,850/wah).
Based on renting the two-bedroom villa at 8,000 Baht per night, and assuming an occupancy rate of 50%, a villa Owner will earn an annual profit of 434,000 Baht.
Based on renting the one-bedroom villa at 6,600 Baht per night, and assuming an occupancy rate of 40%, a villa Owner will earn an annual profit of 360,000 Baht.
VILLA PRICING (Minimum Price) March 2011
|
PHASE 1
|
|
|
|
|
|
|
LOT NUMBER
|
LAND AREA
|
LAND PRICE
(per wah)
|
LAND PRICE
|
VILLA PRICE
(Const.+ FF&E)
|
VILLA SELLING PRICE
(Land & Const. Price)
|
|
1
|
193
|
9750
|
1,881,750.00
|
5,500,000.00
|
7,381,750.00
|
|
2
|
190
|
9750 |
1,852,500.00
|
5,500,000.00
|
7,352,500.00
|
|
3
|
166
|
9750 |
1,618,500.00
|
4,200,000.00
|
5,818,500.00
|
|
4
|
232
|
9750 |
2,262,000.00
|
5,500,000.00
|
7,762,000.00
|
|
5
|
182
|
9750 |
1,774,500.00
|
4,200,000.00
|
5,974,500.00
|
|
6
|
159
|
7300
|
1,550,250.00
|
4,200,000.00
|
5,750,250.00
|
|
7
|
195
|
10850 |
2,115,750.00
|
5,500,000.00
|
7,615,750.00
|
|
8
|
195
|
10850 |
2,115,750.00
|
5,500,000.00
|
7,615,750.00
|
|
