21 photos
+14
21 photos
Bamboo Garden Villa
from $381,408(฿13,540,000)from $2,192/m²
Phuket, Thailand
VillaReady to Move In7 total units7 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2018-11-30 |
| Total Units | 7 |
| Available Units | 7 |
| Area | 174 – 280 m² |
| Price Range | $381,408 – $532,676 |
| Price per m² | $2,192/m² |
Description
Available Units
2 Bedrooms174 m²
$381,408(฿13,540,000)
1 available units
3 Bedrooms229 m²
$434,366(฿15,420,000) – $532,676(฿18,910,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,730
Annual Net Income
$32,765
Gross Rental Yield
11.8%
Net Rental Yield
8.6%
Value in 5 Years
$510,411
Total 5-Year ROI
77%
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.
Location
Similar Properties
Price Range
from $381,408(฿13,540,000)
$2,192/m²
Type
Villa
Area
174–280 m²
Completion
2018-11-30
Available Units
7/7