Prefilled from Atmoz Tropicana Bangna — SWP-ATB-049. Every field is yours to change.
Prefilled from this development's own published rental rate card (1 Bedroom, 22.25-24.41 sqm), September 2023 — an asking rate, not an achieved rent.
This development publishes no common fee, so this starts at zero — enter one if you know it.
Occupancy and the management fee start at placeholder values — they are not market figures, and you should replace them with your own. Whole percentages.
Gross yield
4.5%
Monthly rent × 12 ÷ purchase price
Net yield, after modelled costs
3.8%
Annual cash flow ÷ total cash invested
Annual cash flow
฿71,820
Rent collected − common fee − management fee
Rent collected assumes 90% of the year let.
Total cash invested
฿1,903,598
Purchase price + buyer's transfer costs + furnishing & setup
Break-even occupancy
—
Annual common fee ÷ (annual rent × (1 − management fee))
Not modelled — no common fee has been entered, and this development publishes none. With no standing cost the formula returns zero, which would read as breaking even on an empty unit. Enter a common fee to model it.
Cash flow over 5 years
฿359,100
Annual cash flow × holding period, with rent and costs held flat
Includes the buyer's customary transfer cost of ฿18,848 — half of the 2% Land Department transfer fee, from the same estimator used on the fees page. The seller's charges are excluded because a buyer does not pay them.
Not included — Repairs, insurance, income tax on rental income, letting commission, sinking fund where one is charged, any borrowing cost, and the seller's charges at transfer.
Capital growth is not projected. This calculator has no growth field and produces no appreciation figure. It models rent and costs against a price assumed not to change. Nobody can tell you what a Thai condominium will be worth in five years, and a figure that pretends otherwise is worse than no figure at all.
Indicative only — arithmetic over the figures you entered, not a forecast, a valuation or a promise. Rent, occupancy and costs are your own assumptions; pricing and availability are subject to confirmation.