🇷🇺 Русский
Income from Renting an Apartment or Villa in Phuket
A detailed guide to rental income from apartments and villas in Phuket: what affects revenue, calculation formulas, payout models (rental pool, direct rental), taxes, and a comparison with other investment options.
Contents
Phuket is one of the most sought-after resorts in Southeast Asia. Strong tourist flow, a well-developed short-term rental market, and high demand for villas and apartments create favorable conditions for earning foreign-currency income from real estate. Actual returns do not depend on a “magic percentage,” but on a combination of factors: location, property type, quality of management, pricing strategy, and seasonality.
What Affects Rental Income
1
Occupancy rate — the number of days per year the property is rented out.
2
Average Daily Rate (ADR) — depends on seasonality, location, and property quality.
3
Commissions and operating costs — cleaning, utilities, wear and tear, repairs, insurance.
4
Management model — self-management, property management company, rental pool, or guaranteed income.
5
Marketing and sales channels — OTAs (Booking, Airbnb), own website, agent sales.
6
Regulations, taxes, and project fees (maintenance fees).
Important to know:
Occupancy and ADR are the key drivers. Even a high ADR will not compensate for very low occupancy. Management companies usually balance pricing and occupancy together.
Occupancy and ADR are the key drivers. Even a high ADR will not compensate for very low occupancy. Management companies usually balance pricing and occupancy together.
Main Income Models and How They Pay
1. Direct Rental by the Owner (Independently or via a Local Agent)
You receive gross revenue and pay all operating expenses yourself.
Pros: full control over pricing.
Cons: requires time, expertise, and involvement in marketing and guest management.
Pros: full control over pricing.
Cons: requires time, expertise, and involvement in marketing and guest management.
2. Property Management Company
The management company handles marketing, bookings, cleaning, guest check-ins, and maintenance. Their commission typically ranges from 20–40%, depending on the service package. The remaining income goes to the owner.
3. Rental Pool / Revenue Sharing Program
The owner places the property into a pool where revenues are aggregated and distributed according to a formula (e.g., 80/20 or 70/30). Payouts may be annual, quarterly, or monthly, depending on the contract.
It is crucial to clarify whether income is distributed from net profit or gross revenue.
It is crucial to clarify whether income is distributed from net profit or gross revenue.
4. Guaranteed Income from the Developer (for a Fixed Period)
The developer guarantees a fixed return (often 6–8% or promotional terms for a limited period). This provides predictability but usually requires standardization of the unit to meet pool requirements (design, furniture, renovations).
Expert Tip:
Before signing any agreement, clarify whether payouts are calculated from net profit or gross revenue. This difference is critical: in net profit models, all expenses are deducted before distribution.
Before signing any agreement, clarify whether payouts are calculated from net profit or gross revenue. This difference is critical: in net profit models, all expenses are deducted before distribution.
How Income Is Calculated: Key Formulas and Terms
Gross Revenue = ADR × number of rental days (or total bookings for the period).
Operating Expenses = cleaning, utilities, internet, laundry, consumables, advertising, OTA commissions.
Revenue After Operating Expenses = Gross Revenue − Operating Expenses.
Management Fee = percentage of gross revenue or net income (as per contract).
Owner’s Taxes and Mandatory Payments = income tax (Thailand applies different rules for residents and non-residents), annual maintenance fees.
Net Income = Revenue After Operating Expenses − Management Fee − Taxes − Project Maintenance Fees.
Operating Expenses = cleaning, utilities, internet, laundry, consumables, advertising, OTA commissions.
Revenue After Operating Expenses = Gross Revenue − Operating Expenses.
Management Fee = percentage of gross revenue or net income (as per contract).
Owner’s Taxes and Mandatory Payments = income tax (Thailand applies different rules for residents and non-residents), annual maintenance fees.
Net Income = Revenue After Operating Expenses − Management Fee − Taxes − Project Maintenance Fees.
Example Calculation:
A villa purchased for USD 714,000, rented for 299 days (83% occupancy).
Gross revenue — USD 92,300.
Operating expenses — USD 12,000.
Revenue after expenses — USD 80,300.
Management fee 20% → owner income USD 64,240.
Income tax 15% (USD 9,636) and project maintenance USD 2,860.
Net income: USD 51,744, which equals approximately 7% annual return on the purchase price.
This example clearly shows how occupancy, expenses, and management fees affect final profitability.
A villa purchased for USD 714,000, rented for 299 days (83% occupancy).
Gross revenue — USD 92,300.
Operating expenses — USD 12,000.
Revenue after expenses — USD 80,300.
Management fee 20% → owner income USD 64,240.
Income tax 15% (USD 9,636) and project maintenance USD 2,860.
Net income: USD 51,744, which equals approximately 7% annual return on the purchase price.
This example clearly shows how occupancy, expenses, and management fees affect final profitability.
Taxes and Mandatory Payments
Thailand applies its own tax rates and reporting procedures; tax planning should be treated as part of operating costs:
- Annual project fees (maintenance fee, sinking fund) are mandatory for condominiums and managed complexes.
- Depreciation and capital expenses (repairs, furniture replacement) — plan a reserve of 5–10% of annual revenue.
When the Investor Gets Paid
Monthly — less common, usually with direct management.
Quarterly — a common option among management companies.
Annually — typical for rental pool programs, where revenue is collected, expenses deducted, and then distributed.
Contracts should clearly specify payout frequency, reporting format, payment deadlines, and expense accounting methods.
Quarterly — a common option among management companies.
Annually — typical for rental pool programs, where revenue is collected, expenses deducted, and then distributed.
Contracts should clearly specify payout frequency, reporting format, payment deadlines, and expense accounting methods.
Comparison: Real Estate Investment vs Other Options
Deposits / bonds
low risk, low returns; higher liquidity than real estate
Phuket rental returns
often quoted at 5–10% annually in foreign currency with proper management; actual results depend on the chosen model
Stocks / ETFs
higher volatility and potential returns, but also higher risk
Capital appreciation
Phuket properties have historically shown 5–7% annual price growth, though this varies by market conditions
Expert Tip:
Compare not only returns, but also liquidity, time and operational involvement, currency risks, and tax implications.
Compare not only returns, but also liquidity, time and operational involvement, currency risks, and tax implications.
Common Investor Mistakes and How to Avoid Them
1
Relying solely on “guaranteed” returns without assessing risks or contract terms.
2
Ignoring full operating costs (depreciation, project fees, unexpected repairs).
3
Signing rental pool agreements without transparent reporting and clear distribution mechanisms.
4
Overlooking the importance of location and target audience (budget tourists vs premium villa guests).
Practical Steps Before Buying for Rental Income
- Request real performance reports for comparable properties (occupancy, ADR).
- Model multiple scenarios: conservative / realistic / optimistic.
- Clarify all costs: management fees, maintenance fees, taxes, utilities, depreciation.
- Review contracts carefully: expense calculation, payout terms, hidden fees.
- Decide whether personal use flexibility is important and how it affects rental programs.
Quick Checklist for Assessing Potential Income
1
Location and property type (beach proximity, infrastructure).
2
Historical occupancy rates of the management company.
3
Average rental prices for comparable properties.
4
Full list of operating expenses and taxes.
5
Contract terms (payout frequency, distribution formula).
Conclusion
Rental income from apartments or villas in Phuket is a realistic way to generate foreign-currency cash flow — but it is neither automatic nor uniform across all properties. Success depends on accurate calculations (including all expenses), the right management model (self-managed, management company, or rental pool), and transparent contractual terms. Real-world examples show that with proper organization and strong occupancy, returns of 6–8% annually — and sometimes higher — are achievable, but always depend on the initial parameters.
Rental income from apartments or villas in Phuket is a realistic way to generate foreign-currency cash flow — but it is neither automatic nor uniform across all properties. Success depends on accurate calculations (including all expenses), the right management model (self-managed, management company, or rental pool), and transparent contractual terms. Real-world examples show that with proper organization and strong occupancy, returns of 6–8% annually — and sometimes higher — are achievable, but always depend on the initial parameters.
© OneBaan
Contact
contact@onebaan.com
4/2 Blue Tree Project, Srisoonthorn Road, Choeng Thale, Thalang, Phuket, 83110
+66 906 555 919
Mission
Our mission is to make the secondary real estate market accessible and secure.
