99 photos
+92
99 photos
The Regent Villa (Pasak) II
from $647,606(฿22,990,000)from $2,534/m²
Phuket, Thailand
VillaPlanned8 total units3 available units
Key Facts
| Type | Villa |
| Completion | Planned — 2023-10-31 |
| Total Units | 8 |
| Available Units | 3 |
| Area | 237 – 256 m² |
| Price Range | $647,606 – $647,606 |
| Price per m² | $2,534/m² |
Description
Available Units
3 Bedrooms256 m²
$647,606(฿22,990,000)
1 available units
4 Bedrooms237 m²
$647,606(฿22,990,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,482
Annual Net Income
$53,785
Gross Rental Yield
11.3%
Net Rental Yield
8.3%
Value in 5 Years
$866,642
Total 5-Year ROI
75%
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 $647,606(฿22,990,000)
$2,534/m²
Type
Villa
Area
237–256 m²
Completion
2023-10-31
Available Units
3/8