15 photos
+8
15 photos
Ao Yon Beach Villas
from $1,577,465(฿56,000,000)from $5,757/m²
Phuket, Vietnam
VillaPre-sale7 total units5 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-12-31 |
| Total Units | 7 |
| Available Units | 5 |
| Area | 274 – 453 m² |
| Price Range | $1,577,465 – $1,859,155 |
| Price per m² | $5,757/m² |
Description
Available Units
4 Bedrooms274 m²
$2,000,000(฿71,000,000)
3 available units
5 Bedrooms453 m²
$2,253,521(฿80,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$7,098
Annual Net Income
$85,177
Gross Rental Yield
5.6%
Net Rental Yield
4.3%
Value in 5 Years
$2,676,451
Total 5-Year ROI
55%
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 $1,577,465(฿56,000,000)
$5,757/m²
Type
Villa
Area
274–453 m²
Completion
2027-12-31
Available Units
5/7