28 photos
+21
28 photos
Mono Champaca
from $504,225(฿17,900,000)from $2,123/m²
Phuket, Thailand
VillaUnder Construction32 total units22 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 32 |
| Available Units | 22 |
| Area | 238 – 425 m² |
| Price Range | $504,225 – $901,408 |
| Price per m² | $2,123/m² |
Description
Available Units
3 Bedrooms238 m²
$504,225(฿17,900,000) – $901,408(฿32,000,000)
21 available units
4 Bedrooms370 m²
$788,732(฿28,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,347
Annual Net Income
$52,160
Gross Rental Yield
14.0%
Net Rental Yield
10.3%
Value in 5 Years
$674,767
Total 5-Year ROI
86%
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
Detskaya Ploshchadka
Sportzal
Igrovaya Zona
Kafe
Plavatelnyy Basseyn
Sistema Umnogo Doma
Sad
Location
Similar Properties
Price Range
from $504,225(฿17,900,000)
$2,123/m²
Type
Villa
Area
238–425 m²
Completion
2026-12-31
Available Units
22/32