17 photos
+10
17 photos
Saiyuan 9 Seaview Villa
from $1,112,676(฿39,500,000)from $1,912/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 3 |
| Available Units | 3 |
| Area | 582 – 582 m² |
| Price Range | $1,112,676 – $1,126,761 |
| Price per m² | $1,912/m² |
Description
Available Units
3 Bedrooms582 m²
$1,112,676(฿39,500,000) – $1,126,761(฿40,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,931
Annual Net Income
$47,173
Gross Rental Yield
6.6%
Net Rental Yield
4.2%
Value in 5 Years
$1,489,012
Total 5-Year ROI
55%
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 Swimming Pools
Location
Similar Properties
Price Range
from $1,112,676(฿39,500,000)
$1,912/m²
Type
Villa
Area
582–582 m²
Completion
Available Units
3/3