46 photos
+39
46 photos
Phuvista 3 Naiyang
from $416,901(฿14,800,000)from $1,998/m²
Phuket, Thailand
VillaReady to Move In12 total units8 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2027-03-31 |
| Total Units | 12 |
| Available Units | 8 |
| Area | 209 – 376 m² |
| Price Range | $416,901 – $740,845 |
| Price per m² | $1,998/m² |
Description
Available Units
2 Bedrooms209 m²
$416,901(฿14,800,000) – $495,634(฿17,595,000)
3 available units
3 Bedrooms277 m²
$546,479(฿19,400,000) – $661,972(฿23,500,000)
3 available units
4 Bedrooms354 m²
$726,761(฿25,800,000) – $740,845(฿26,300,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,671
Annual Net Income
$32,055
Gross Rental Yield
10.8%
Net Rental Yield
7.7%
Value in 5 Years
$557,908
Total 5-Year ROI
72%
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
Shattl Servis
Plavatelnyy Basseyn
Sportzal
Detskaya Zona
Kafe
Restoran
Spa & Wellness
Koliving Prostranstvo
Location
Similar Properties
Price Range
from $416,901(฿14,800,000)
$1,998/m²
Type
Villa
Area
209–376 m²
Completion
2027-03-31
Available Units
8/12