- OPPORTUNITY
INVESTISSEMENT IMMOBILIER • THAÏLANDE
KOH KOOD MASTER DEVELOPMENT BEACHFRONT
CHF5,400,000.00
Tax included
KOH KOOD 53 RAI PROJECT
An Exceptional Destination in the Heart of Thailand
Developed on more than 54 Rai of tropical land, the Koh Kood 53 Rai Project brings together a high-end resort, private villas, condominium bungalows, and leisure facilities within a preserved natural environment.
The objective is to create a unique destination that combines profitability, real estate value appreciation, and rental income in one of Thailand's most sought-after regions.
NOUS CONTACTER
Vous souhaitez recevoir plus d'informations sur cette opportunité ? Contactez-nous pour échanger sur votre projet.
Voici la traduction anglaise fidèle de ton texte, en conservant la même structure et le même esprit pour ton site web.
KOH KOOD 53 RAI PROJECT
An Exceptional Destination in the Heart of Thailand
Developed on more than 54 Rai of tropical land, the Koh Kood 53 Rai Project brings together a luxury resort, private villas, co-ownership bungalows, and leisure facilities within a preserved natural environment.
The objective is to create a unique destination combining profitability, real estate appreciation, and rental income in one of Thailand's most sought-after regions.
Project Overview
| Item | Value |
|---|---|
| Total Land Area | 54 Rai |
| Developed Area | 50 Rai |
| Land Reserve | 4 Rai |
| Initial Investment | 5,400,000 CHF |
| Investor Participation | 50% |
| Tourism Season | 126 Days |
Resort Composition
Accommodation
| Type | Quantity |
|---|---|
| Resort Bungalows 45 m² | 213 |
| Co-ownership Bungalows 50 m² | 107 |
| Premium Villas 100 m² | 45 |
| Beachfront Villas 100 m² | 15 |
| Total Accommodation Units | 380 |
Rental Income Before Year 4
During the launch phase, the resort generates revenue from accommodation and restaurant operations.
| Activity | Annual Revenue |
|---|---|
| Resort Bungalows | 2,688,000 CHF |
| Co-ownership Bungalows | 336,000 CHF |
| Premium Villas | 85,050 CHF |
| Beachfront Villas | 56,700 CHF |
| Restaurant Operations | 200,000 CHF |
| Total Annual Revenue | 3,365,750 CHF |
Estimated Return on Investment
| Indicator | Value |
|---|---|
| Investment | 5,400,000 CHF |
| Annual Revenue | 3,365,750 CHF |
| Estimated Payback Period | 3.97 to 4.18 Years |
Rental Income After Year 4
Following the growth phase and operational stabilization of the resort.
| Activity | Annual Revenue |
|---|---|
| Resort Bungalows | 2,688,000 CHF |
| Co-ownership Bungalows | 840,000 CHF |
| Premium Villas | 850,500 CHF |
| Beachfront Villas | 567,000 CHF |
| Restaurant Operations | 200,000 CHF |
| Total Annual Revenue | 5,145,500 CHF |
Real Estate and Co-Ownership Program
The project incorporates an innovative model allowing buyers to benefit from a real estate investment within a prestigious tourism environment.
| Product | Quantity | Value |
|---|---|---|
| Interior Villas | 45 | 675,000 CHF |
| Beachfront Villas | 15 | 225,000 CHF |
| 50 m² Bungalows (30-Year Agreement) | 107 | 1,066,667 CHF |
| Total Sales Revenue | 1,966,667 CHF |
Revenue Distribution
Resort Bungalows
| Indicator | Value |
|---|---|
| Number of Units | 213 |
| Average Rate | 100 CHF / Night |
| Annual Revenue | 2,688,000 CHF |
Premium Villas
| Indicator | Value |
|---|---|
| Number of Units | 45 |
| Average Rate | 125 CHF / Day |
| Estimated Investor Yield | 15.75% |
Beachfront Villas
| Indicator | Value |
|---|---|
| Number of Units | 15 |
| Average Rate | 300 CHF / Day |
| Estimated Investor Yield | 12.60% |
Asset Valuation
Projected Property Value
| Asset | Quantity | Value |
|---|---|---|
| Land | 54 Rai | 13,500,000 CHF |
| Bungalows | 320 Units | 16,000,000 CHF |
| Villas | 60 Units | 9,000,000 CHF |
Projected Cumulative Revenue
| Source | Period | Revenue |
|---|---|---|
| Rental Phase 1 | 3 Years | 10,097,250 CHF |
| Rental Phase 2 | 7 Years | 36,018,500 CHF |
| Co-ownership Sales | One-Time Revenue | 1,966,667 CHF |
Global Financial Projection
Estimated Total Project Value
| Item | Value |
|---|---|
| Land | 13,500,000 CHF |
| Bungalows | 16,000,000 CHF |
| Villas | 9,000,000 CHF |
| Co-ownership Sales | 1,966,667 CHF |
| Projected Rental Income | 46,115,750 CHF |
| Total Projected Value | 86,582,417 CHF |
Why Invest in Koh Kood 53 Rai?
✅ Premium location on a rapidly growing island destination
✅ 380 accommodation units including resort bungalows, villas, and co-ownership properties
✅ Recurring rental income
✅ Diversified revenue streams
✅ Long-term land appreciation potential
✅ Unique concept combining luxury hospitality and real estate investment
✅ High-end positioning targeting international clientele
Koh Kood 53 Rai
Invest in a Vision. Build a Destination. Create Sustainable Value.
Projected Value: 86.58 Million CHF
Initial Investment: 5.4 Million CHF
Potential Rental Income: More than 5.14 Million CHF per year after stabilization.
RES0004
Data sheet
- Title deed
- Chanote
- Types of Land
- Beachfront Land
KOH KOOD 53 RAI PROJECT
An Exceptional Destination in the Heart of Thailand
Developed on more than 54 Rai of tropical land, the Koh Kood 53 Rai Project brings together a high-end resort, private villas, condominium bungalows, and leisure facilities within a preserved natural environment.
The objective is to create a unique destination that combines profitability, real estate value appreciation, and rental income in one of Thailand's most sought-after regions.