25 photos
+18
25 photos
Aileen Villas Layan Phase V
from $492,958(฿17,500,000)from $1,826/m²
Phuket, Vietnam
VillaPre-sale29 total units13 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-12-31 |
| Total Units | 29 |
| Available Units | 13 |
| Area | 270 – 509 m² |
| Price Range | $492,958 – $676,056 |
| Price per m² | $1,826/m² |
Description
Available Units
3 Bedrooms270 m²
$492,958(฿17,500,000) – $563,380(฿20,000,000)
3 available units
4 Bedrooms350 m²
$676,056(฿24,000,000) – $1,126,761(฿40,000,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,296
Annual Net Income
$51,557
Gross Rental Yield
14.3%
Net Rental Yield
10.5%
Value in 5 Years
$758,477
Total 5-Year ROI
106%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $492,958(฿17,500,000)
$1,826/m²
Type
Villa
Area
270–509 m²
Completion
2027-12-31
Available Units
13/29