NPV, IRR and Other Investment Criteria
The following example is using real market information.
A foreign investor from China is considering purchasing a condo located in the central of Hua Hin within 500m from Hua Hin night market and 600m from Hua Hin Beach. This Condo project is still under construction and expected to finish the construction and transfer to the buyer on 31 Dec 2021. She is experiencing hard capital budgeting, which is under 6,000,000THB. However, she only considered buying one unit within the hard budgeting. The Units she is interested in are on the same floor. Unit B2 is 40 square meters, Unit A1 is smaller with 30 square meters. Both of the units are facing the garden and tropical swimming pool. The details of the payments and price are given as below.
NPV, IRR and Other Investment Criteria
The following example is using real market information.
A foreign investor from China is considering purchasing a condo located in the central of Hua Hin within 500m from Hua Hin night market and 600m from Hua Hin Beach. This Condo project is still under construction and expected to finish the construction and transfer to the buyer on 31 Dec 2021. She is experiencing hard capital budgeting, which is under 6,000,000THB. However, she only considered buying one unit within the hard budgeting. The Units she is interested in are on the same floor. Unit B2 is 40 square meters, Unit A1 is smaller with 30 square meters. Both of the units are facing the garden and tropical swimming pool. The details of the payments and price are given as below.
NPV, IRR and Other Investment Criteria The following example is using real market information. A foreign investor from China is considering purchasing a condo located in the central of Hua Hin within 500m from Hua Hin night market and 600m from Hua Hin Beach. This Condo project is still under construction and expected to finish the construction and transfer to the buyer on 31 Dec 2021. She is experiencing hard capital budgeting, which is under 6,000,000THB. However, she only considered buying one unit within the hard budgeting. The Units she is interested in are on the same floor. Unit B2 is 40 square meters, Unit A1 is smaller with 30 square meters. Both of the units are facing the garden and tropical swimming pool. The details of the payments and price are given as below. No. Duta Floor A10-18 ABAL 10 AI . 127.738 2.02.2001 Other information related to the decisions are as below: The customer plans to hold the unit for five years then sell it on the market. Based on past experience and information, the rental income of Unit A1 is expected to be 20,000THB per month with 9 months guaranteed. The rental income of Unit B2 is expected to be 25,000THB per month with 9 months guaranteed. The common fee is 50 THB per square meter per month. The average expected rate of return in China on the market is 5%. According to the past property market performance, similar condo units in Hua Hin is expected to increase 8%. To simplify the computation, rental income is assumed to have zero increase. Rental income and common fees are all paid at year end. Other transaction fees are ignored. Requirement: 1. Use the NPV method to help your customer to determine which unit is a better investment assuming that the customer is going to hold the condo for five year. 2. Use Internal Rate of return to help your customer to decide which unit is a better investment option 3. Use the Profitability Index method to help your customer to decide which unit is a better investment option. 4. Use the discounted payback method to help your customer to decide which unit is a better investment option. 5. Compare and discuss the advantages and disadvantages of the above four methods. Unit Area Price Price List Tranfer No. Unit No. Detail Floor Tower Deposit Contract Sign 30% Type Sq.m. (sqm) for Agent 70% 68 A-8-B2-18 B2 1 BR (CORW) 40 8 A 138,050 5,522,000 30,000 1,626,600 3,865,400 69 A-8-A1-19 A1 1 BR 30 8 A 127.733 3,832,000 30,000 1,119,600 2,682,400 Unit Area Price Price List Tranfer No. Unit No. Detail Floor Tower Deposit Contract Sign 30% Type Sq.m. (sqm) for Agent 70% 68 A-8-B2-18 B2 1 BR (CORW) 40 8 A 138,050 5,522,000 30,000 1,626,600 3,865,400 69 A-8-A1-19 A1 1 BR 30 8 A 127.733 3,832,000 30,000 1,119,600 2,682,400 NPV, IRR and Other Investment Criteria The following example is using real market information. A foreign investor from China is considering purchasing a condo located in the central of Hua Hin within 500m from Hua Hin night market and 600m from Hua Hin Beach. This Condo project is still under construction and expected to finish the construction and transfer to the buyer on 31 Dec 2021. She is experiencing hard capital budgeting, which is under 6,000,000THB. However, she only considered buying one unit within the hard budgeting. The Units she is interested in are on the same floor. Unit B2 is 40 square meters, Unit A1 is smaller with 30 square meters. Both of the units are facing the garden and tropical swimming pool. The details of the payments and price are given as below. No. Duta Floor A10-18 ABAL 10 AI . 127.738 2.02.2001 Other information related to the decisions are as below: The customer plans to hold the unit for five years then sell it on the market. Based on past experience and information, the rental income of Unit A1 is expected to be 20,000THB per month with 9 months guaranteed. The rental income of Unit B2 is expected to be 25,000THB per month with 9 months guaranteed. The common fee is 50 THB per square meter per month. The average expected rate of return in China on the market is 5%. According to the past property market performance, similar condo units in Hua Hin is expected to increase 8%. To simplify the computation, rental income is assumed to have zero increase. Rental income and common fees are all paid at year end. Other transaction fees are ignored. Requirement: 1. Use the NPV method to help your customer to determine which unit is a better investment assuming that the customer is going to hold the condo for five year. 2. Use Internal Rate of return to help your customer to decide which unit is a better investment option 3. Use the Profitability Index method to help your customer to decide which unit is a better investment option. 4. Use the discounted payback method to help your customer to decide which unit is a better investment option. 5. Compare and discuss the advantages and disadvantages of the above four methods. Unit Area Price Price List Tranfer No. Unit No. Detail Floor Tower Deposit Contract Sign 30% Type Sq.m. (sqm) for Agent 70% 68 A-8-B2-18 B2 1 BR (CORW) 40 8 A 138,050 5,522,000 30,000 1,626,600 3,865,400 69 A-8-A1-19 A1 1 BR 30 8 A 127.733 3,832,000 30,000 1,119,600 2,682,400 Unit Area Price Price List Tranfer No. Unit No. Detail Floor Tower Deposit Contract Sign 30% Type Sq.m. (sqm) for Agent 70% 68 A-8-B2-18 B2 1 BR (CORW) 40 8 A 138,050 5,522,000 30,000 1,626,600 3,865,400 69 A-8-A1-19 A1 1 BR 30 8 A 127.733 3,832,000 30,000 1,119,600 2,682,400
