32 photos
+25
32 photos
Mouana Residence KO KAEO
from $661,972(฿23,500,000)from $1,994/m²
Phuket, Thailand
VillaReady to Move In5 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-12-31 |
| Total Units | 5 |
| Available Units | 1 |
| Area | 261 – 453 m² |
| Price Range | $661,972 – $661,972 |
| Price per m² | $1,994/m² |
Description
Available Units
3 Bedrooms365 m²
$690,141(฿24,500,000)
4 Bedrooms332 m²
$661,972(฿23,500,000) – $870,423(฿30,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,673
Annual Net Income
$68,082
Gross Rental Yield
14.0%
Net Rental Yield
10.3%
Value in 5 Years
$885,868
Total 5-Year ROI
85%
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
1/5