- Low
- Mid
- High
- Total
Low | Mid | High | Total | |
Season | Low | Mid | High | 25,000,000 |
Occupancy | 50% | 85% | 95% | |
Nightly Rate (THB) | 10,000 | 20,000 | 40,000 | |
Nightly Rate (USD) | 286 | 571 | 1,143 | |
Monthly Revenue | 150,000 | 510,000 | 1,140,000 | |
Monthly expenses | 37,500 | 127,500 | 285,000 | |
Monthly Profits | 112,500 | 382,500 | 855,000 | |
Annual Profits | 562,500 | 1,530,000 | 2,565,000 | 4,657,500 |
Annual ROI | 19% | |||
Years to Breakeven | 5.4 | |||
Number of Months | 5 | 4 | 3 | Buy Now | Buy Now | Buy Now | Buy Now |