17 photos
+10
17 photos
Villa Qabalah
from $402,817(฿14,300,000)from $1,694/m²
Phuket, Thailand
VillaReady to Move In34 total units3 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-06-30 |
| Total Units | 34 |
| Available Units | 3 unit types |
| Area | 238 – 617 m² |
| Price Range | $402,817 – $1,045,070 |
| Price per m² | $1,694/m² |
Description
Available Units
2 Bedrooms238 m²
$402,817(฿14,300,000) – $450,704(฿16,000,000)
3 Bedrooms369 m²
$611,268(฿21,700,000) – $650,704(฿23,100,000)
4 Bedrooms406 m²
$873,239(฿31,000,000) – $1,045,070(฿37,100,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,622
Annual Net Income
$31,466
Gross Rental Yield
11.2%
Net Rental Yield
7.8%
Value in 5 Years
$539,060
Total 5-Year ROI
73%
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
Kafe
Yoga Zona
Meditsinskie Uslugi
Sauna
Restoran
Klub Pitomtsev
Sad
Location
Similar Properties
Price Range
from $402,817(฿14,300,000)
$1,694/m²
Type
Villa
Area
238–617 m²
Completion
2024-06-30
Available Units
3 unit types