60 photos
+53
60 photos
The Trinity Village
from $762,704(฿27,076,000)from $1,851/m²
Phuket, Thailand
VillaReady to Move In30 total units15 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-03-31 |
| Total Units | 30 |
| Available Units | 15 |
| Area | 412 – 560 m² |
| Price Range | $762,704 – $1,127,211 |
| Price per m² | $1,851/m² |
Description
Available Units
3 Bedrooms412 m²
$762,704(฿27,076,000) – $767,775(฿27,256,000)
6 available units
4 Bedrooms488 m²
$1,070,423(฿38,000,000) – $1,127,211(฿40,016,000)
9 available units
5 Bedrooms705 m²
$0(฿0)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,833
Annual Net Income
$21,995
Gross Rental Yield
Infinity%
Net Rental Yield
Infinity%
Value in 5 Years
$0
Total 5-Year ROI
Infinity%
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 $762,704(฿27,076,000)
$1,851/m²
Type
Villa
Area
412–560 m²
Completion
2025-03-31
Available Units
15/30