Prefilled from Modiz Avantgarde — SWP-MAV-057. Every field is yours to change.
Prefilled from this development's own published rental rate card (Studio, 22.30-23.10 sqm), September 2023 — an asking rate, not an achieved rent.
Published rate × this unit's area × 12 months.
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
5.0%
Monthly rent × 12 ÷ purchase price
Net yield, after modelled costs
3.6%
Annual cash flow ÷ total cash invested
Annual cash flow
฿96,788
Rent collected − common fee − management fee
Rent collected assumes 90% of the year let.
Total cash invested
฿2,686,600
Purchase price + buyer's transfer costs + furnishing & setup
Break-even occupancy
12.8%
Annual common fee ÷ (annual rent × (1 − management fee))
Cash flow over 5 years
฿483,940
Annual cash flow × holding period, with rent and costs held flat
Includes the buyer's customary transfer cost of ฿26,600 — 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.