7 photos
7 photos
Aileen Villas Phase 3 The Scenery
from $380,282(฿13,500,000)from $2,369/m²
Phuket, Vietnam
VillaReady to Move In3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-12-31 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 270 – 272 m² |
| Price Range | $380,282 – $464,789 |
| Price per m² | $2,369/m² |
Description
Available Units
3 Bedrooms270 m²
$450,704(฿16,000,000)
1 available units
4 Bedrooms272 m²
$464,789(฿16,500,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,789
Annual Net Income
$45,462
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$603,144
Total 5-Year ROI
84%
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
Location
Similar Properties
Price Range
from $380,282(฿13,500,000)
$2,369/m²
Type
Villa
Area
270–272 m²
Completion
2024-12-31
Available Units
3/3