TIR Simulation: Iconic Condo vs. Lake/Bay Condo (IRR 17.20%)
TIR Analysis: Total Internal Rate of Return A Luxury Investment That Delivers Both "Life" and "Wealth"
A great home is more than just beautiful; it must grow alongside your life and your investment portfolio.
When you are considering a Luxury Vacation Home in the Luxury Condo project, valued at 40-55 million THB, the real question is not simply, "Is this house beautiful?" but rather, "How much long-term happiness and financial security will this investment provide?"
In the world of high-end real estate investment, the superficial Yield presented in a brochure may not reflect the entire financial picture. Simultaneously, a "home" for many is not just an asset but a place for life and cherished memories.
TIR Analysis: The Tool That Goes Beyond Simple Returns
We understand that making a high-value real estate decision demands maximum confidence. That's why the Angie Phuket Residences team developed the Total Internal Rate of Return (TIR) analysis, which truly encompasses all essential factors.
TIR is a smarter financial analysis tool than looking only at annual yield. It calculates:
- Total Cash Flow: Including rental income (if applicable) and all expenses throughout the entire ownership period.
- Hidden Costs: Including transfer fees, taxes, and management expenses.
- Capital Appreciation: The future growth in the property's value when you eventually decide to sell.
The Result: A more "complete investment overview than Yield" that reflects the true return of owning a luxury home in Phuket (regardless of when you sell or what costs arise).
Request Full TIR Report (Includes ADR & NOI). (within 24 hours)
Because Every Reason for Ownership Has Unique Value:
Our TIR analysis is designed to address your different motivations:
For Families Seeking Joy in Every Season (Buyer-Occupier):
TIR helps you visualize the Long-term Equity value of the asset. You can be confident that this home is not just a beautiful "residence" but an Asset that grows and builds wealth for your family alongside your memories.
For Investors Seeking True Stability and Returns (Investor):
TIR is the analytical tool that helps you compare strategies intelligently, ensuring your every investment is secure and distinguished in the long term.
To illustrate clearly, we present our TIR Simulation Model Comparison Table for key asset strategies:
| Metric | Condo Type A Green Lawn View |
Condo Type B View Lagoon,Bay |
Comparison Summary |
|
|
|
|
|
|
|
|
|
10,758,000 THB | 8,800,000 THB | B requires the lowest initial capital |
|
43,032,000 THB | 35,200,000 THB | A has higher debt burden |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: The figures shown are Simulated Model data, calculated using the international TIR (Total Investment Return) standard to represent a clear and reliable overview of the net investment performance.
Key Decisions Found in the TIR Simulation Model:
- Initial Capital: The Premium Condo (Type B) requires the lowest initial capital, at only 8.8 million THB.
- Size: The Prime Condo (Type A) offers a significantly larger size, at 37% bigger.
- Maximum Return: The Prime Condo (Type A) generates a higher IRR by 1.15% (17.20% compared to 16.05%).
- Cash Flow: The Premium Condo (Type B) provides a slightly better Cash-on-Cash Return (CCR) of 2.65% in Year 1.
- Insight Data: Key data such as NOI (Net Operating Income) and ADR (Average Daily Rate) are gated and available upon request to unlock the full analysis.
An Investment That Harmonizes "Happiness" and "Strategy"
We believe that excellent decisions start with complete information and a steady heart. Ultimately, a "home" is where you live, and it is an investment woven into every moment of happiness.
Related Insight: Want to understand the real-world driver behind Phukets 17%+ IRR?
Dive deeper into the follow-up article Ecosystem Effect Value: Why Phuket Real Estate IRR Hits 17%?
Discover how community, lifestyle, and infrastructure synergy builds sustainable yield and long-term capital appreciation.
Read more: Ecosystem Effect Value Angie Phuket Residences
Angie Phuket Residences takes you to the next level of luxury property investment in Phuket, offering the most perfect blend of Life & Investment.
Secure Top 3 Units (IRR 17.20%): Contact us immediately! Contact us for exclusive Pre-Launch Offer - Limited Unit Nov 30! Our team will confirm unit availability and schedule your next step within 24 hours.
Request Full TIR Report (Includes ADR & NOI). (within 24 hours)
