5 photos
5 photos
Balco Bangtao Beach
from $1,084,507(฿38,500,000)from $3,055/m²
Phuket, Thailand
VillaUnder Construction20 total units19 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2029-03-31 |
| Total Units | 20 |
| Available Units | 19 |
| Area | 355 – 490 m² |
| Price Range | $1,084,507 – $1,135,211 |
| Price per m² | $3,055/m² |
Description
Available Units
355 m²
$1,084,507(฿38,500,000) – $1,887,324(฿67,000,000)
19 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$9,614
Annual Net Income
$115,370
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$1,593,497
Total 5-Year ROI
100%
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 Bang Tao / Laguna, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Location
Similar Properties
Price Range
from $1,084,507(฿38,500,000)
$3,055/m²
Type
Villa
Area
355–490 m²
Completion
2029-03-31
Available Units
19/20