14 photos
+7
14 photos
Botanica Skyport
from $560,563(฿19,900,000)from $1,649/m²
Phuket, Vietnam
VillaPre-sale5 total units5 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — Q4 2027 |
| Total Units | 5 |
| Available Units | 5 |
| Area | 340 – 361 m² |
| Price Range | $560,563 – $560,563 |
| Price per m² | $1,649/m² |
Description
Available Units
340 m²
$560,563(฿19,900,000) – $688,394(฿24,438,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,705
Annual Net Income
$56,459
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$750,160
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
Swimming Pool
Parking
Location
Similar Properties
Price Range
from $560,563(฿19,900,000)
$1,649/m²
Type
Villa
Area
340–361 m²
Completion
Q4 2027
Available Units
5/5