17 photos
+10
17 photos
The Brickhouse
from $1,690,141(฿60,000,000)from $2,455/m²
Phuket, Thailand
VillaReady to Move In1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-08-01 |
| Total Units | 1 |
| Available Units | 1 |
| Area | 689 – 689 m² |
| Price Range | $1,690,141 – $1,690,141 |
| Price per m² | $2,455/m² |
Description
Available Units
4 Bedrooms689 m²
$1,690,141(฿60,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,397
Annual Net Income
$76,760
Gross Rental Yield
6.7%
Net Rental Yield
4.5%
Value in 5 Years
$2,261,790
Total 5-Year ROI
57%
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
Zaryadnaya Stantsiya Dlya Elektromobiley
Plavatelnyy Basseyn
Podderzhivaet Avtomatizatsiyu Doma
Location
Similar Properties
Price Range
from $1,690,141(฿60,000,000)
$2,455/m²
Type
Villa
Area
689–689 m²
Completion
2024-08-01
Available Units
1/1