58 photos
+51
58 photos
La Vista Luxury Villas
from $1,169,014(฿41,500,000)from $2,581/m²
Phuket, Thailand
VillaReady to Move In8 total units8 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2023-11-30 |
| Total Units | 8 |
| Available Units | 8 |
| Area | 453 – 1569 m² |
| Price Range | $1,169,014 – $2,918,310 |
| Price per m² | $2,581/m² |
Description
Available Units
4 Bedrooms445 m²
$1,169,014(฿41,500,000) – $1,743,662(฿61,900,000)
6 available units
5 Bedrooms741 m²
$2,416,901(฿85,800,000)
1 available units
6 Bedrooms1569 m²
$2,918,310(฿103,600,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,809
Annual Net Income
$81,708
Gross Rental Yield
9.6%
Net Rental Yield
7.0%
Value in 5 Years
$1,564,405
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
Sistema Umnogo Doma
Location
Similar Properties
Price Range
from $1,169,014(฿41,500,000)
$2,581/m²
Type
Villa
Area
453–1569 m²
Completion
2023-11-30
Available Units
8/8