18 photos
+11
18 photos
The Pano Baan Suan Loch Palm
from $960,563(฿34,099,990)from $2,744/m²
Phuket, Thailand
VillaUnder Construction12 total units12 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-01-01 |
| Total Units | 12 |
| Available Units | 12 |
| Area | 350 – 710 m² |
| Price Range | $960,563 – $1,938,028 |
| Price per m² | $2,744/m² |
Description
Available Units
3 Bedrooms350 m²
$960,563(฿34,099,990) – $1,354,930(฿48,100,000)
4 available units
4 Bedrooms450 m²
$1,239,436(฿43,999,980) – $1,938,028(฿68,800,000)
8 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,323
Annual Net Income
$51,878
Gross Rental Yield
7.6%
Net Rental Yield
5.4%
Value in 5 Years
$1,285,450
Total 5-Year ROI
61%
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 $960,563(฿34,099,990)
$2,744/m²
Type
Villa
Area
350–710 m²
Completion
2028-01-01
Available Units
12/12