23 photos
+16
23 photos
Veranda Villas & Suites
from $861,972(฿30,600,000)from $5,377/m²
Phuket, Thailand
CondominiumReady to Move In20 total units4 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-03-31 |
| Total Units | 20 |
| Available Units | 4 |
| Area | 160 – 1060 m² |
| Price Range | $861,972 – $3,366,197 |
| Price per m² | $5,377/m² |
Description
Available Units
2 Bedrooms142 m²
$915,493(฿32,500,000)
3 Bedrooms160 m²
$861,972(฿30,600,000) – $2,366,197(฿84,000,000)
2 available units
4 Bedrooms1000 m²
$3,309,859(฿117,500,000) – $3,366,197(฿119,500,000)
2 available units
5 Bedrooms1550 m²
$0(฿0)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$405
Annual Net Income
$4,857
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
Grand Lobby
Plavatelnyy Basseyn
Plavatelnyy Basseyn
Bar
Restoran
Sportzal
Detskaya Zona
Location
Similar Properties
Price Range
from $861,972(฿30,600,000)
$5,377/m²
Type
Condominium
Area
160–1060 m²
Completion
2025-03-31
Available Units
4/20