17 photos
+10
17 photos
Rawai Luxe by Narinsaya
from $278,873(฿9,900,000)from $1,258/m²
Phuket, Thailand
TownhouseReady to Move In6 total units5 available units
Key Facts
| Type | Townhouse |
| Completion | Ready to Move In — |
| Total Units | 6 |
| Available Units | 5 |
| Area | 208 – 278 m² |
| Price Range | $278,873 – $447,887 |
| Price per m² | $1,258/m² |
Description
Available Units
3 Bedrooms222 m²
$278,873(฿9,900,000) – $447,887(฿15,900,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,251
Annual Net Income
$27,016
Gross Rental Yield
14.0%
Net Rental Yield
9.7%
Value in 5 Years
$373,195
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 Rawai / Nai Harn, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Private Swimming Pool
Private Terrace
Private Garden
Location
Similar Properties
Price Range
from $278,873(฿9,900,000)
$1,258/m²
Type
Townhouse
Area
208–278 m²
Completion
Available Units
5/6