8 photos
+1
8 photos
Stella Estate Private Residences Bangtao
from $1,349,296(฿47,900,000)from $2,624/m²
Phuket, Thailand
VillaReady to Move In5 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 5 |
| Available Units | 2 |
| Area | 497 – 514 m² |
| Price Range | $1,349,296 – $2,250,704 |
| Price per m² | $2,624/m² |
Description
Available Units
4 Bedrooms497 m²
$1,349,296(฿47,900,000) – $1,405,634(฿49,900,000)
2 available units
5 Bedrooms0 m²
$43,662(฿1,550,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$907
Annual Net Income
$10,888
Gross Rental Yield
30.9%
Net Rental Yield
24.9%
Value in 5 Years
$64,154
Total 5-Year ROI
172%
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 Bang Tao / Laguna, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Sistema Umnogo Doma
Plavatelnyy Basseyn
Zona Barbekyu
Location
Similar Properties
Price Range
from $1,349,296(฿47,900,000)
$2,624/m²
Type
Villa
Area
497–514 m²
Completion
2025-12-31
Available Units
2/5