5 photos
5 photos
Vana Anda Cherngtalay
from $1,064,789(฿37,800,000)from $2,186/m²
Phuket, Thailand
VillaUnder Construction11 total units8 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-03-31 |
| Total Units | 11 |
| Available Units | 8 |
| Area | 487 – 543 m² |
| Price Range | $1,064,789 – $1,225,352 |
| Price per m² | $2,186/m² |
Description
Available Units
4 Bedrooms487 m²
$1,064,789(฿37,800,000) – $1,309,859(฿46,500,000)
5 available units
5 Bedrooms540 m²
$1,225,352(฿43,500,000) – $1,253,521(฿44,500,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$9,205
Annual Net Income
$110,464
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$1,638,309
Total 5-Year ROI
106%
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 Layan / Cherng Talay, Phuket 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 $1,064,789(฿37,800,000)
$2,186/m²
Type
Villa
Area
487–543 m²
Completion
2028-03-31
Available Units
8/11