Investor Calculator

Project your returns in seconds

Pick a villa, adjust the sliders, and watch the modeled income, payback, and annualized IRR update live — projected from current underwriting, not guaranteed.

Switching villas re-clamps yields & occupancy to the property's underwriting range and resets the IRR tile.

Beachfront Koh Samui — 4-bedroom villa on a high-performing Chaweng-adjacent corridor with mature OTA presence.

$50,000$2,000,000
$
8.00% – 12.00%

10.00%

70.00% – 80.00%

75.00%

Monthly income

$3,125

Annual gross

$50,000

Annual net

$37,500

Net yield

7.50%

Target IRR (over 6 yrs)

1.21%

Payback (net cash)

160.0 yrs

Capital recovered from net rental income alone.

Illustrative figures — not investment advice. Yields, occupancy, and the modeled 6-year hold are projected from public resort-rental averages and recent TropicBay underwriting, not guaranteed future performance. Live ROI inputs will replace them as portfolio results are verified.

Want a deeper breakdown? We'll share portfolio-level returns.

Request portfolio data

Modeled villa: Koh Samui Beach Villa · Koh Samui, Thailand · 4 bedrooms.

Why Invest With Us

Built for Investors Who Want Real Results

TropicBay Properties identifies, acquires, and manages resort villas in high-growth markets — handling the complexity while you review the modeled information and risks.

Modeled property information
Modeled property information

Each property is professionally managed and modeled with operating assumptions and occupancy data; actual outcomes depend on performance and market conditions.

Strategic markets
Strategic Markets

We focus on destinations with proven occupancy rates, expanding middle-class travel, and supportive investment environments across Asia, the US, and the Caribbean.

Full-service management
Full-Service Management

From acquisition to guest placement, we handle everything — property setup, dynamic pricing, housekeeping, and guest communication — so you don't have to.

500+

Properties Managed

85%

Avg. Occupancy Rate

4.9★

Platform Rating

12

Markets Active

Investor Voices

What Our Investors Say

Hear from hands-off owners and long-stay guests who chose TropicBay Properties for disciplined, professionally managed resort villas.

TH
Markets
Markets covered
Thailand · Vietnam · Philippines · Malaysia
OP
Operations
Pillars of operation
Acquisition · Management · Rental Optimization
EP
Status
Investor status
Early-access pilot phase
Our Markets

Where We Invest

Three regions, six countries, one disciplined strategy: acquire in markets with proven rental demand, growing middle-class travel, and clear investment logic.

All properties are professionally managed and listed globally — no hands-on landlord work required.

🌏

Southeast Asia

Phuket, Thailand
Occupancy: 78%

Proven resort market with strong year-round demand

Thailand's largest island offers established tourism infrastructure, high occupancy rates, and clear foreigner-friendly ownership structures.

Occupancy: 78% · Avg. Nightly: $180

🇻🇳

Southeast Asia

Vietnam
Growth Rate: 8.2%

Accelerating economy with a booming travel sector

One of Southeast Asia's fastest-growing economies. A young, digitally savvy population drives domestic travel growth alongside rising international arrivals.

Growth Rate: 8.2% · Target Cities: Da Nang, Nha Trang

🇵🇭

Southeast Asia

Philippines
Tourism Growth: 30% YoY

Young population fueling domestic tourism surge

A country of 110 million people with median age 25. English-speaking, digitally connected, and increasingly traveling within their own archipelago.

Tourism Growth: 30% YoY · Top Market: Boracay, Palawan

🇲🇾

Southeast Asia

Malaysia
MM2H Program

Foreigner-friendly policies and stable legal framework

Clear ownership rules for foreign investors, world-class healthcare, and a government actively courting international property investment.

MM2H Program · Top Picks: Penang, Langkawi, KL

🇺🇸

United States

US Resort Markets
Active Markets: 6

Small-to-mid cities showing strongest demand growth

Beyond coastal hotspots, we target resort destinations and emerging cities with strong Airbnb demand, low competition, and attractive entry points.

Active Markets: 6 · Focus: Mountain & Lake Regions

🇯🇲

Caribbean

Jamaica · BVI
Pilot: 2026

Pilot expansion: Jamaica launching 2026, BVI queued.

USD-denominated single-LP equity, founder + family ties on the ground in Jamaica first. British Virgin Islands acquisition pipeline open; no committed launch date yet.

Pilot: 2026 · Target Yield: 8–12% USD

🇮🇩

Southeast Asia

Indonesia
Bali flagship

Bali-anchored USD-denominated operator leg

PMA foreign-ownership mechanics, long-leasehold (hak pakai) titles (25–30 year on Bali), and KITAS-limited-stay permits for the operator team — Bali's cliffside and beachfront inventory run on the SE Asia operator playbook.

Bali flagship · 8–12% modelled band