5 photos
5 photos
Botanica Majestia
from $1,070,423(฿38,000,000)from $2,817/m²
Phuket, Thailand
VillaPre-sale37 total units37 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-12-31 |
| Total Units | 37 |
| Available Units | 37 |
| Area | 380 – 615 m² |
| Price Range | $1,070,423 – $1,445,070 |
| Price per m² | $2,817/m² |
Description
Available Units
3 Bedrooms325 m²
$812,394(฿28,840,000) – $930,739(฿33,041,250)
12 available units
4 Bedrooms370 m²
$954,930(฿33,900,000) – $1,299,619(฿46,136,475)
17 available units
5 Bedrooms445 m²
$1,277,162(฿45,339,250) – $1,292,655(฿45,889,250)
8 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,365
Annual Net Income
$52,385
Gross Rental Yield
9.0%
Net Rental Yield
6.4%
Value in 5 Years
$1,087,167
Total 5-Year ROI
66%
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 $1,070,423(฿38,000,000)
$2,817/m²
Type
Villa
Area
380–615 m²
Completion
2027-12-31
Available Units
37/37