78 photos
+71
78 photos
Mouana Serenity Cherng Talay
from $788,732(฿28,000,000)from $2,209/m²
Phuket, Thailand
VillaReady to Move In17 total units15 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-03-31 |
| Total Units | 17 |
| Available Units | 15 |
| Area | 357 – 388 m² |
| Price Range | $788,732 – $1,340,845 |
| Price per m² | $2,209/m² |
Description
Available Units
3 Bedrooms357 m²
$788,732(฿28,000,000) – $1,101,408(฿39,100,000)
9 available units
4 Bedrooms413 m²
$1,081,690(฿38,400,000) – $1,340,845(฿47,600,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,825
Annual Net Income
$81,901
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$1,213,563
Total 5-Year ROI
106%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Zona Barbekyu
Location
Similar Properties
Price Range
from $788,732(฿28,000,000)
$2,209/m²
Type
Villa
Area
357–388 m²
Completion
2025-03-31
Available Units
15/17