68 photos
+61
68 photos
Villa Suksan Rawai
from $957,746(฿34,000,000)from $2,514/m²
Phuket, Thailand
CondominiumReady to Move In9 total units2 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-05-31 |
| Total Units | 9 |
| Available Units | 2 |
| Area | 376 – 381 m² |
| Price Range | $957,746 – $957,746 |
| Price per m² | $2,514/m² |
Description
Available Units
Studio0 m²
$0(฿0)
4 Bedrooms376 m²
$816,901(฿29,000,000) – $957,746(฿34,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$423
Annual Net Income
$5,081
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 Rawai / Nai Harn, 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 $957,746(฿34,000,000)
$2,514/m²
Type
Condominium
Area
376–381 m²
Completion
2025-05-31
Available Units
2/9