32 photos
+25
32 photos
Mouana Residence KO KAEO
from $661,972(฿23,500,000)from $1,994/m²
Phuket, Thailand
VillaReady to Move In13 total units13 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-12-31 |
| Total Units | 13 |
| Available Units | 13 |
| Area | 261 – 453 m² |
| Price Range | $661,972 – $661,972 |
| Price per m² | $1,994/m² |
Description
Available Units
3 Bedrooms261 m²
$560,563(฿19,900,000) – $690,141(฿24,500,000)
9 available units
4 Bedrooms319 m²
$673,239(฿23,900,000) – $870,423(฿30,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,474
Annual Net Income
$53,683
Gross Rental Yield
13.0%
Net Rental Yield
9.6%
Value in 5 Years
$750,160
Total 5-Year ROI
82%
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
Sportzal
Plavatelnyy Basseyn
Plavatelnyy Basseyn
Kovorking
Laundzh
Location
Similar Properties
Price Range
from $661,972(฿23,500,000)
$1,994/m²
Type
Villa
Area
261–453 m²
Completion
2024-12-31
Available Units
13/13