14 photos
+7
14 photos
Garden Atlas
from $1,394,366(฿49,500,000)from $2,256/m²
Phuket, Thailand
VillaReady to Move In1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2023-01-30 |
| Total Units | 1 |
| Available Units | 1 |
| Area | 618 – 618 m² |
| Price Range | $1,394,366 – $1,394,366 |
| Price per m² | $2,256/m² |
Description
Available Units
4 Bedrooms618 m²
$1,394,366(฿49,500,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,517
Annual Net Income
$78,200
Gross Rental Yield
8.1%
Net Rental Yield
5.6%
Value in 5 Years
$1,865,977
Total 5-Year ROI
62%
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 $1,394,366(฿49,500,000)
$2,256/m²
Type
Villa
Area
618–618 m²
Completion
2023-01-30
Available Units
1/1