Invest

Evaluate investment assumptions

Every figure here is an assumption you enter — not a verified or guaranteed return.

Rental yield

Purchase price (THB)Monthly rent (THB)Occupancy (%)Other annual expenses (THB)Annual maintenance (THB)Management fee (%)Appreciation (%/yr)

Gross rental income / yr: ฿336,000
Operating expenses / yr: ฿144,000
Net rental income / yr: ฿192,000
Gross yield: 6.72%
Net yield: 3.84%
Est. annual return: 6.84%
Break-even: 26.0 yrs

Gross income = monthly rent × 12 × occupancy. Expenses = maintenance + other annual expenses + management fee. Yields = annual income ÷ purchase price.

Developer instalments

Down payment (%)Months to handover

Down payment ฿1,500,000, then

฿145,833 / month