5 photos
5 photos
The Plant Thepkrasatti-Thalang
from $164,789(฿5,850,000)from $1,160/m²
Phuket, Thailand
VillaUnder Construction11 total units8 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 11 |
| Available Units | 8 |
| Area | 120 – 162 m² |
| Price Range | $164,789 – $195,775 |
| Price per m² | $1,160/m² |
Description
Available Units
2 Bedrooms120 m²
$195,775(฿6,950,000)
1 available units
3 Bedrooms142 m²
$164,789(฿5,850,000) – $180,282(฿6,400,000)
5 available units
4 Bedrooms162 m²
$177,465(฿6,300,000) – $180,282(฿6,400,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,726
Annual Net Income
$20,711
Gross Rental Yield
17.7%
Net Rental Yield
12.6%
Value in 5 Years
$220,525
Total 5-Year ROI
97%
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 $164,789(฿5,850,000)
$1,160/m²
Type
Villa
Area
120–162 m²
Completion
2026-12-31
Available Units
8/11