23 photos
+16
23 photos
Lay Pearl
from $560,563(฿19,900,000)from $1,348/m²
Phuket, Thailand
VillaPlanned2 total units1 available units
Key Facts
| Type | Villa |
| Completion | Planned — 2024-06-01 |
| Total Units | 2 |
| Available Units | 1 |
| Area | 416 – 416 m² |
| Price Range | $560,563 – $560,563 |
| Price per m² | $1,348/m² |
Description
Available Units
3 Bedrooms416 m²
$560,563(฿19,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,212
Annual Net Income
$50,540
Gross Rental Yield
13.0%
Net Rental Yield
9.0%
Value in 5 Years
$750,160
Total 5-Year ROI
79%
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
Sistema Umnogo Doma
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $560,563(฿19,900,000)
$1,348/m²
Type
Villa
Area
416–416 m²
Completion
2024-06-01
Available Units
1/2