9 photos
+2
9 photos
The Tales Story One
from $1,267,606(฿45,000,000)from $3,853/m²
Phuket, Thailand
VillaUnder Construction12 total units12 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-03-31 |
| Total Units | 12 |
| Available Units | 12 |
| Area | 329 – 401 m² |
| Price Range | $1,267,606 – $1,915,493 |
| Price per m² | $3,853/m² |
Description
Available Units
3 Bedrooms329 m²
$1,267,606(฿45,000,000) – $1,915,493(฿68,000,000)
12 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,359
Annual Net Income
$52,304
Gross Rental Yield
5.8%
Net Rental Yield
4.1%
Value in 5 Years
$1,696,342
Total 5-Year ROI
54%
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
Detskaya Ploshchadka
Sad
Location
Similar Properties
Price Range
from $1,267,606(฿45,000,000)
$3,853/m²
Type
Villa
Area
329–401 m²
Completion
2026-03-31
Available Units
12/12