51 photos
+44
51 photos
Clover Residence
from $1,867,268(฿66,288,000)from $2,851/m²
Phuket, Thailand
VillaReady to Move In39 total units4 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2026-02-01 |
| Total Units | 39 |
| Available Units | 4 |
| Area | 343 – 737 m² |
| Price Range | $1,867,268 – $2,644,507 |
| Price per m² | $2,851/m² |
Description
Available Units
3 Bedrooms352 m²
$1,028,169(฿36,500,000) – $1,042,254(฿37,000,000)
4 Bedrooms357 m²
$1,193,521(฿42,370,000) – $1,584,507(฿56,250,000)
5 Bedrooms655 m²
$1,867,268(฿66,288,000) – $1,940,530(฿68,888,800)
2 available units
6 Bedrooms851 m²
$2,560,000(฿90,880,000) – $2,644,507(฿93,880,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,320
Annual Net Income
$51,838
Gross Rental Yield
7.1%
Net Rental Yield
5.0%
Value in 5 Years
$1,375,922
Total 5-Year ROI
59%
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
Private Pool
Parking
24/7 Security
Location
Similar Properties
Price Range
from $1,867,268(฿66,288,000)
$2,851/m²
Type
Villa
Area
343–737 m²
Completion
2026-02-01
Available Units
4/39