56 photos
+49
56 photos
Villa Sunpao Rawai
from $535,211(฿19,000,000)from $2,043/m²
Phuket, Thailand
VillaReady to Move In6 total units1 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 6 |
| Available Units | 1 unit types |
| Area | 262 – 262 m² |
| Price Range | $535,211 – $535,211 |
| Price per m² | $2,043/m² |
Description
Available Units
3 Bedrooms249 m²
$535,211(฿19,000,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,738
Annual Net Income
$44,853
Gross Rental Yield
11.6%
Net Rental Yield
8.4%
Value in 5 Years
$716,233
Total 5-Year ROI
76%
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 $535,211(฿19,000,000)
$2,043/m²
Type
Villa
Area
262–262 m²
Completion
2025-12-31
Available Units
1 unit types