9 photos
+2
9 photos
Yara Residences at Banyan Tree Phuket
from $2,726,761(฿96,800,000)from $6,586/m²
Phuket, Thailand
VillaUnder Construction12 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-01 |
| Total Units | 12 |
| Available Units | 1 |
| Area | 414 – 938 m² |
| Price Range | $2,726,761 – $2,726,761 |
| Price per m² | $6,586/m² |
Description
Available Units
3 Bedrooms414 m²
$2,726,761(฿96,800,000)
1 available units
4 Bedrooms604 m²
$4,095,775(฿145,400,000)
5 Bedrooms938 m²
$5,681,690(฿201,700,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,215
Annual Net Income
$50,580
Gross Rental Yield
2.7%
Net Rental Yield
1.9%
Value in 5 Years
$3,649,021
Total 5-Year ROI
43%
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
Private Pool
Infinity Pool
Jacuzzi
24/7 Security
Concierge Service
Parking
Spa & Wellness
Restaurant
Beach Access
Fitness Center
BBQ Area
Garden
Fully Furnished
Rental Program
Shuttle Service
Clubhouse
Cinema Room
Location
Similar Properties
Price Range
from $2,726,761(฿96,800,000)
$6,586/m²
Type
Villa
Area
414–938 m²
Completion
2027-01
Available Units
1/12