59 photos
+52
59 photos
Erawana Creek
from $729,577(฿25,900,000)from $2,061/m²
Phuket, Thailand
VillaUnder Construction18 total units15 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 18 |
| Available Units | 15 |
| Area | 343 – 532 m² |
| Price Range | $729,577 – $1,069,014 |
| Price per m² | $2,061/m² |
Description
Available Units
3 Bedrooms343 m²
$729,577(฿25,900,000) – $1,075,831(฿38,192,000)
12 available units
4 Bedrooms532 m²
$952,113(฿33,800,000) – $1,069,014(฿37,950,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,335
Annual Net Income
$52,020
Gross Rental Yield
10.0%
Net Rental Yield
7.1%
Value in 5 Years
$976,339
Total 5-Year ROI
69%
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 $729,577(฿25,900,000)
$2,061/m²
Type
Villa
Area
343–532 m²
Completion
2026-12-31
Available Units
15/18