55 photos
+48
55 photos
Redwood Lakeside
from $1,053,521(฿37,400,000)from $3,308/m²
Phuket, Thailand
VillaUnder Construction17 total units17 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-10 |
| Total Units | 17 |
| Available Units | 17 |
| Area | 314 – 793 m² |
| Price Range | $1,053,521 – $1,177,465 |
| Price per m² | $3,308/m² |
Description
Available Units
319 m²
$1,053,521(฿37,400,000) – $2,202,817(฿78,200,000)
17 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$7,022
Annual Net Income
$84,264
Gross Rental Yield
10.7%
Net Rental Yield
8.0%
Value in 5 Years
$1,409,849
Total 5-Year ROI
74%
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
Private Pool
Parking
24/7 Security
Smart Home System
BBQ Area
Restaurant
Shuttle Service
Garden
Café
Lounge
Fully Furnished
Landscaping
CCTV Monitoring
Location
Similar Properties
Price Range
from $1,053,521(฿37,400,000)
$3,308/m²
Type
Villa
Area
314–793 m²
Completion
2027-10
Available Units
17/17