15 photos
+8
15 photos
Botanica MontAzure
from $1,095,775(฿38,900,000)from $2,946/m²
Phuket, Vietnam
VillaPre-sale27 total units27 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2028-03 |
| Total Units | 27 |
| Available Units | 27 |
| Area | 372 – 1072 m² |
| Price Range | $1,095,775 – $2,477,380 |
| Price per m² | $2,946/m² |
Description
Available Units
372 m²
$1,095,775(฿38,900,000) – $4,083,774(฿144,973,960)
27 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,932
Annual Net Income
$83,189
Gross Rental Yield
10.3%
Net Rental Yield
7.6%
Value in 5 Years
$1,466,394
Total 5-Year ROI
72%
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
Swimming Pool
Parking
Location
Similar Properties
Price Range
from $1,095,775(฿38,900,000)
$2,946/m²
Type
Villa
Area
372–1072 m²
Completion
2028-03
Available Units
27/27