Rental Guarantee Program – Cash Scenario

Here you can analyze your revenue and expenses out of a rental guarantee program. Helping you to analyze your net return on investment after deduction of expenses to see if the program is worthy or not.
1-Input your unit price
2-Input your unit size
3-Input the details of rental program (% per year given and timeframe)
4-Input the buy back option profit (if any)
5-Input your expenses (if any) such as common fee, sinking fund, furniture cost, transfer fee and withholding tax %


Analyze your total rental revenue on a yearly basis and on the program duration.

Analyze your total expenses.

Check out what is your real net rental return after deduction of your expenses.

Analyze your buy back option revenue (if any)

Check out your total return on investment after deduction of expenses.

Check out with how much money you will exit of this rental program.

Unit Details

Unit Price
Property purchase price
Field is required!
Unit Size
Size of the property in square meter
Field is required!

Rental Program Details

Guaranteed Rental Yield
Rental yield offered in the rental program
Field is required!
Rental Program Timeframe
How many years is your rental program lasting
Field is required!
Buyback Profit (if any)
Have you a Buy-back option offering a profit? If buy-back at 110% put 10%. If buy-back at base price leave empty
Field is required!

Rental Program Expenses

Maintenance Fee per Sqm
Maintenance fee/Common fee cost per sqm
Field is required!
Sinking Fund per Sqm
Sinking fund cost per sqm
Field is required!
Furniture Package Cost
Price of hotel standard furniture package
Field is required!
Transfer Fee
% of transfer fee for ownership transfer
Field is required!
Withholding Tax Rate
Legal rate of withholding tax deducted on the payment of the rent
Field is required!
1-Analyze your total rental revenue on a yearly basis and on the program duration.

2-Analyze your total expenses.

3-Check out what is your real net rental return after deduction of your expenses.

4-Analyze your buy back option revenue (if any)

5-Check out your total return on investment after deduction of expenses.

6-Check out with how much money you will exit of this rental program.

Total Revenue

Analyse your revenue on a yearly basis and total revenue over your rental program duration
Rent per year
This is the yearly amount to be received before deduction of any expenses
฿0.00
Field is required!
Total Rent
This is the amount to be received over the rental program before deduction of any expenses
฿0.00
Field is required!

Total Expenses

Total of all the expenses along your rental program duration (maintenance fee, sinking fund, wth tax, transfer fee & furniture package)
Expenses
Total of all the expenses along your rental program duration (common fee, sinking fund, transfer fee, withholding tax, furniture package)
฿0.00
Field is required!

Net Revenue

Analyse your net revenue over the entire rental program after deduction of all your expenses (maintenance fee, sinking fund, wth tax, transfer fee & furniture package)
Rental Program Net Revenue
This is the net profit you are making over the rental program.
฿0.00
Field is required!
Yearly Net Revenue
This is the net profit that you are making per year.
฿0.00
Field is required!
Net Rental Yield per Year:
Analyse the net % of return of your program and compare it with the return advertised in your rental program
0.00%
Field is required!

Buy-back Revenue (if any)

Analyse the profit made on the buy-back option (if any)
Buy-back Profit
This is the profit that you are making on the Buy-back (if any).
฿0.00
Field is required!

Total Net Return On Investment

Analyse your total net return on investment (rental guarantee + buy-back option) after deduction of all your expenses.
Rental Progam Net Revenue (Rental + Buy-back)
This is the total net profit (Rental + Buy-back) you are making over the rental program.
฿0.00
Field is required!
Yearly net revenue (Rental + Buy-back)
This is the total net profit (Rental + Buy-back) you are making per year.
฿0.00
Field is required!
Net Rental Yield per Year (Rental + Buy-back)
Analyse the total net % of return (Rental + Buy-back) of your program and compare it with the return advertised in your rental program
0.00%
Field is required!

Rental Program Summary

Summary of your rental program, money invested, total at exit and analyse your total net return on investment
Money Invested
฿0.00
Field is required!
Net Money Earned
฿0.00
Field is required!
Money at the end of the rental program
฿0.00
Field is required!
Net ROI over the rental program
0.00%
Field is required!

Enter your contact details to receive your cash scenario per email and a list of matching properties.

Field is required!
Field is required!
Field is required!