5 photos
5 photos
Silva
from $633,803(฿22,500,000)from $2,186/m²
Phuket, Thailand
VillaUnder Construction4 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-03-31 |
| Total Units | 4 |
| Available Units | 3 |
| Area | 290 – 350 m² |
| Price Range | $633,803 – $633,803 |
| Price per m² | $2,186/m² |
Description
Available Units
3 Bedrooms290 m²
$633,803(฿22,500,000) – $704,225(฿25,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,425
Annual Net Income
$53,095
Gross Rental Yield
11.5%
Net Rental Yield
8.4%
Value in 5 Years
$848,171
Total 5-Year ROI
76%
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 $633,803(฿22,500,000)
$2,186/m²
Type
Villa
Area
290–350 m²
Completion
2027-03-31
Available Units
3/4