19 photos
+12
19 photos
Layan Chak Nok
from $295,436(฿10,487,975)from $786/m²
Pattaya, Thailand
VillaUnder Construction14 total units11 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 14 |
| Available Units | 11 |
| Area | 376 – 492 m² |
| Price Range | $295,436 – $535,211 |
| Price per m² | $786/m² |
Description
Available Units
3 Bedrooms376 m²
$295,436(฿10,487,975) – $323,944(฿11,500,000)
2 available units
4 Bedrooms376 m²
$352,113(฿12,500,000) – $535,211(฿18,999,999)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,117
Annual Net Income
$49,407
Gross Rental Yield
23.9%
Net Rental Yield
16.7%
Value in 5 Years
$454,565
Total 5-Year ROI
137%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Private Pool For Each Villa
Location
Similar Properties
Price Range
from $295,436(฿10,487,975)
$786/m²
Type
Villa
Area
376–492 m²
Completion
Available Units
11/14