ROI Calculator
Model rental income and capital growth on a Phuket property — whole, as a 50/50 co-development, or as a fractional share. Adjust the inputs to match the listing you are considering.
The whole villa. Rental income and growth are earned on this, then split by your share.
For the whole property, not your share. The default blends 8-One's own published seasonal rates and occupancy.
—
Your net rental income / yr
—
Net yield on what you pay
—
Total return over period
| Component | Amount (THB) |
|---|---|
| Gross rental income (your share) | — |
| Operating costs | — |
| Net rental income | — |
| Capital appreciation | — |
| Total profit | — |
This is an illustrative model, not financial advice or a guarantee of returns. Every figure follows from the assumptions on the left, which are starting points to be replaced with the numbers for the property you are considering — they are not a forecast for it. The model excludes purchase taxes, transfer fees, furnishing, financing costs and vacancy risk. Speak to our team and an independent adviser before committing.