21 photos
+14
21 photos
ParQ Villa Phuket
from $701,408(฿24,900,000)from $2,144/m²
Phuket, Thailand
VillaUnder Construction22 total units21 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-09-30 |
| Total Units | 22 |
| Available Units | 21 |
| Area | 325 – 653 m² |
| Price Range | $701,408 – $946,817 |
| Price per m² | $2,144/m² |
Description
Available Units
3 Bedrooms325 m²
$701,408(฿24,900,000) – $946,817(฿33,612,000)
21 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,365
Annual Net Income
$52,385
Gross Rental Yield
10.4%
Net Rental Yield
7.5%
Value in 5 Years
$938,643
Total 5-Year ROI
71%
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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $701,408(฿24,900,000)
$2,144/m²
Type
Villa
Area
325–653 m²
Completion
2028-09-30
Available Units
21/22