13 photos
+6
13 photos
Botanica Modern Sea Karon
from $1,346,479(฿47,800,000)from $2,165/m²
Phuket, Thailand
VillaPlanned27 total units6 available units
Key Facts
| Type | Villa |
| Completion | Planned — |
| Total Units | 27 |
| Available Units | 6 |
| Area | 622 – 737 m² |
| Price Range | $1,346,479 – $2,489,859 |
| Price per m² | $2,165/m² |
Description
Available Units
622 m²
$1,166,300(฿41,403,648) – $1,749,700(฿62,114,364)
4 Bedrooms660 m²
$1,472,507(฿52,274,000) – $1,655,070(฿58,755,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,510
Annual Net Income
$78,119
Gross Rental Yield
9.6%
Net Rental Yield
6.7%
Value in 5 Years
$1,560,772
Total 5-Year ROI
67%
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 Kata / Karon, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Parking
Location
Similar Properties
Price Range
from $1,346,479(฿47,800,000)
$2,165/m²
Type
Villa
Area
622–737 m²
Completion
Available Units
6/27