ANNUAL RENTAL PROJECTIONS - STUDIO UNIT
	Residents participating in the optional Rental Program (... more) operated by Samui Escapes should use the following rental projection figures as a guideline only. However, based on experience of letting similar units to holiday renters and current market conditions, saavy Samui Emerald Condominium investors can expect their unit to generate the following revenue stream annually (second income).

Rental Rates (THB) by Season					STUDIO - Quick Facts
Season	Date from	Date to	# of Days	Rental Rate per Day (THB)	Description:   Affordable self-contained units with great rental potential to holiday makers Total Area:   44 sqm (incl. balcony) Available: All Buildings A/B/C/D See Floor Plan Details See Availability
Peak	Dec 16	Jan 10	26	3,500 THB
High	Jan 11	Apr 30	111	2,800 THB
Low	May 1	Jun 30	61	2,200 THB
High	Jul 1	Sep 30	91	2,800 THB
Low	Oct 1	Dec 15	76	2,200 THB
Total / Avg			365	2,700 THB
Payment to Owner (THB) and Est. Rental ROI (%)
Est. % Occupancy	Management Fee (THB)	Payment to Owner (THB)	Total Rental Revenue (THB)	Est. Rental ROI (%)
20%	59,130 THB	137,970 THB	197,100 THB	5.2%
30%	88,695 THB	206,955 THB	295,650 THB	7.8%
40%	118,260 THB	275,940 THB	394,200 THB	10.5%
50%	147,825 THB	344,925 THB	492,750 THB	13.1%
AVG	103,478 THB	241,448 THB	344,925 THB	9.1%
Est. Rental ROI % = (Total Rental Revenue - Management Fee) / Unit Price

  Assumptions:
  1. Rental Program managed by Samui Escapes
  2. Owner / Management company profit share (70/30)
  3. Rental rates estimated by market conditions and provided by Samui Escapes (subject to change without prior notice)
  4. Total rental revenue (THB) shown is based on AVG rental rates
  5. Owner ROI is based on Studio leasehold pre-construction pricing of 2,640,000 THB (44 sqm)
  6. Generally expected that both occupancy and rental rates will increase over time