76 photos
+69
76 photos
The Ozone Grand Residences
from $1,193,521(฿42,370,000)from $2,306/m²
Phuket, Thailand
VillaReady to Move In12 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 12 |
| Available Units | 2 |
| Area | 518 – 518 m² |
| Price Range | $1,193,521 – $1,193,521 |
| Price per m² | $2,306/m² |
Description
Available Units
4 Bedrooms518 m²
$1,193,521(฿42,370,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,686
Annual Net Income
$80,228
Gross Rental Yield
9.4%
Net Rental Yield
6.7%
Value in 5 Years
$1,597,201
Total 5-Year ROI
67%
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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $1,193,521(฿42,370,000)
$2,306/m²
Type
Villa
Area
518–518 m²
Completion
2025-12-31
Available Units
2/12