8 photos
+1
8 photos
Alisa Grand Pool Villa
from $983,099(฿34,900,000)from $2,224/m²
Phuket, Thailand
VillaReady to Move In1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2026-01-30 |
| Total Units | 1 |
| Available Units | 1 |
| Area | 442 – 442 m² |
| Price Range | $983,099 – $983,099 |
| Price per m² | $2,224/m² |
Description
Available Units
6 Bedrooms442 m²
$983,099(฿34,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,814
Annual Net Income
$81,769
Gross Rental Yield
11.4%
Net Rental Yield
8.3%
Value in 5 Years
$1,315,608
Total 5-Year ROI
75%
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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $983,099(฿34,900,000)
$2,224/m²
Type
Villa
Area
442–442 m²
Completion
2026-01-30
Available Units
1/1