17 photos
+10
17 photos
Resale · Owner resale
from $557,746(฿19,800,000)from $1,650/m²
Phuket, Thailand
VillaReady to Move In1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-01-01 |
| Total Units | 1 |
| Available Units | 1 |
| Area | 338 – 338 m² |
| Price Range | $557,746 – $557,746 |
| Price per m² | $1,650/m² |
Description
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,587
Annual Net Income
$19,049
Gross Rental Yield
4.4%
Net Rental Yield
3.4%
Value in 5 Years
$746,391
Total 5-Year ROI
51%
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.
Location
Similar Properties
Price Range
from $557,746(฿19,800,000)
$1,650/m²
Type
Villa
Area
338–338 m²
Completion
2024-01-01
Available Units
1/1