Profitability projections

Solution 1 (spa):

6 apartments 52,000,000M Bht (50M unfurnished and without staff
accommodation done)
2 persons detox programme 14,500 Thb per person (29,000 Thb per aparment)
29,000 per night x 6 apartments x 365 nights x 40% occupancy = 25,404,000 = 2,117,000
Thb per month
estimated operational costs 300,000 Thb per month
gross benefit per month 1,817,000 Thb (39,500 Euro)

ROI 52M Thb 28.6 months

THIS DOES NOT INCLUDE SALES FROM DAY SPA CLIENTS/WALK‐INS, SHOP
SALES, VITAMINS & SUPPLEMENTS, ETC.

Solution 2 (spa, 3 apartments sold):

3 apartments (plus 3 sold @ 6,000,000 Thb each) 34,000,000M Bht
2 persons detox programme 14,500 Thb per person (29,000 Thb per aparment)
29,000 per night x 3 apartments x 365 nights x 40% occupancy = 12,702,000 = 1,058,500
Thb per month
rental income 1,250 Thb x 3 apartments x 365 nights x 40% occupancy = 547,500 =
45,625 per month
spa income 6 persons, 24,000 x 365 nights x 40% occupancy = 10,512,000 = 876,000 per
month
estimated operational costs 300,000 Thb per month
gross benefit per month 1,680,125 Thb (36,524 Euro)

ROI 34M Thb 20.2 months


THIS DOES NOT INCLUDE SALES FROM DAY SPA CLIENTS/WALK‐INS, SHOP
SALES, VITAMINS & SUPPLEMENTS, ETC. PROFIT FROM ELECTRICITY AND
WATER, LAUNDRY

The fitness center:

14 apartments, fitness & raw food restaurant 25,000,000 Thb
*(allowing for tennants using apartments calculate, on 12 apartments.
and only 6 persons joining detox programme)
Average price currently 5,000 Thb per night
rental income 1,250 Thb x 12 apartments x 365 nights x 40% occupancy = 2,190,000 =
182,500 per month
spa income 6 persons, 24,000 x 365 nights x 40% occupancy = 10,512,000 = 876,000 per
month
Income from annual maintenance & management fees (1,276,741 Thb) = 106,395
permonth
estimated operational costs 50,000 Thb per month
gross benefit per month 1,114,895 (24,236 Euro)

ROI 25M Thb 22,42 months

Considering the 15% discount offered on the whole price if fitness
apartments is bought in the 6 months, price to acquire fitness
apartments would be of only 13,450,000 THB (270,000€)

ROI 13,450,000 Thb: 12 months

THIS DOES NOT INCLUDE SALES FROM FITNESS MEMBERSHIP, RAW FOOD
RESTAURANT, POOL BAR & SUNDECKS, PROFIT FROM ELECTRICITY AND
WATER, LAUNDRY

,Xpressimmo.com proposes an exclusive real estate classifieds in thailand: to find your house, villa, resort, condo or land for sale or for rent in thailand: phuket, bangkok,samui,krabi,pattaya,chiang mai, chiang rai. Sales and rentals available. Special prices for agents and real estate agencies in thailand.">
Login
Password
Cliquez ici
One of the best investment in Phuket

Reference: 240209-1bis
Long term: 73 000 000 Thb /month
Short term/holidays: contact us

Karon - A unique concept and complex in Phuket ... This luxurious resort is composed of 2 main parts:

-Detoxification center fully equipped with the latest technological innovations in well-being. Swimming pool, 6 luxury apartments.

Fitness center. Ideal for athletes or sport professionals, the fitness center offers a fitness room fully equipped, sauna, swimming pool, jacuzzi, 14 very high standard apartments one and two bedroom .

Stunning sea view, a unique feeling of well-being.
The unit is proposed for a total of 73,000,000 THB (approximately € 1,500,000), but many scenarios are possible, such as the purchase of one of the 2 parts separately.

The complex as a whole is part of a very well thought out and developed marketing strategy, with concepts such as the detoxification center, very fashionable at the moment and promised to a bright future, or the concept of "raw food" in fight against the problems of overweight. The whole concept is complemented by a series of websites allready designed and very relevant domain names, in view of the rapid return on investment of this very promising product, and is offered at a very interesting price given to its unique location and components of the real estate market on the island of Phuket at the moment.

To discover absolutely. Many photos and informations are available on request.

Profitability projections


Solution 1 (spa):


6 apartments 52,000,000M Bht (50M unfurnished and without staff

accommodation done)

2 persons detox programme 14,500 Thb per person (29,000 Thb per aparment)

29,000 per night x 6 apartments x 365 nights x 40% occupancy = 25,404,000 = 2,117,000

Thb per month

estimated operational costs 300,000 Thb per month

gross benefit per month 1,817,000 Thb (39,500 Euro)



ROI 52M Thb 28.6 months



THIS DOES NOT INCLUDE SALES FROM DAY SPA CLIENTS/WALK‐INS, SHOP

SALES, VITAMINS & SUPPLEMENTS, ETC.


Solution 2 (spa, 3 apartments sold):


3 apartments (plus 3 sold @ 6,000,000 Thb each) 34,000,000M Bht

2 persons detox programme 14,500 Thb per person (29,000 Thb per aparment)

29,000 per night x 3 apartments x 365 nights x 40% occupancy = 12,702,000 = 1,058,500

Thb per month

rental income 1,250 Thb x 3 apartments x 365 nights x 40% occupancy = 547,500 =

45,625 per month

spa income 6 persons, 24,000 x 365 nights x 40% occupancy = 10,512,000 = 876,000 per

month

estimated operational costs 300,000 Thb per month

gross benefit per month 1,680,125 Thb (36,524 Euro)



ROI 34M Thb 20.2 months




THIS DOES NOT INCLUDE SALES FROM DAY SPA CLIENTS/WALK‐INS, SHOP

SALES, VITAMINS & SUPPLEMENTS, ETC. PROFIT FROM ELECTRICITY AND

WATER, LAUNDRY


The fitness center:


14 apartments, fitness & raw food restaurant 25,000,000 Thb

*(allowing for tennants using apartments calculate, on 12 apartments.

and only 6 persons joining detox programme)

Average price currently 5,000 Thb per night

rental income 1,250 Thb x 12 apartments x 365 nights x 40% occupancy = 2,190,000 =

182,500 per month

spa income 6 persons, 24,000 x 365 nights x 40% occupancy = 10,512,000 = 876,000 per

month

Income from annual maintenance & management fees (1,276,741 Thb) = 106,395

permonth

estimated operational costs 50,000 Thb per month

gross benefit per month 1,114,895 (24,236 Euro)



ROI 25M Thb 22,42 months



Considering the 15% discount offered on the whole price if fitness

apartments is bought in the 6 months, price to acquire fitness

apartments would be of only 13,450,000 THB (270,000€)



ROI 13,450,000 Thb: 12 months



THIS DOES NOT INCLUDE SALES FROM FITNESS MEMBERSHIP, RAW FOOD

RESTAURANT, POOL BAR & SUNDECKS, PROFIT FROM ELECTRICITY AND

WATER, LAUNDRY


Other features: Sous sol-Garage-Swimming-pool-Aircon-Car park

Proximity:
Ecole(s): 2mn
Commodités: 2mn
Transports: 2mn
Aéroport: 40mn
Beach: 2mn

Enquire for this property
Name*
Telephone*
Email*
Your enquiry*
Security code

From Thb
To Thb
Location
 
About us | Contact us | © xpressimmo.com - All rights reserved