7 photos
7 photos
Alinda Villas
from $867,211(฿30,786,000)from $1,971/m²
Phuket, Thailand
VillaUnder Construction9 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 9 |
| Available Units | 4 |
| Area | 440 – 687 m² |
| Price Range | $867,211 – $1,397,183 |
| Price per m² | $1,971/m² |
Description
Available Units
3 Bedrooms440 m²
$867,211(฿30,786,000) – $1,169,014(฿41,500,000)
4 available units
4 Bedrooms615 m²
$1,397,183(฿49,600,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,171
Annual Net Income
$50,053
Gross Rental Yield
8.4%
Net Rental Yield
5.8%
Value in 5 Years
$1,160,524
Total 5-Year ROI
63%
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 Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Personal Swimming Pools
Location
Similar Properties
Price Range
from $867,211(฿30,786,000)
$1,971/m²
Type
Villa
Area
440–687 m²
Completion
Available Units
4/9