42 photos
+35
42 photos
Lakelands Waterfront Villas
from $2,030,986(฿72,100,000)from $3,653/m²
Phuket, Vietnam
VillaUnder Construction6 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-10 |
| Total Units | 6 |
| Available Units | 6 |
| Area | 556 – 556 m² |
| Price Range | $2,030,986 – $2,030,986 |
| Price per m² | $3,653/m² |
Description
Available Units
556 m²
$2,030,986(฿72,100,000) – $2,428,169(฿86,200,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,621
Annual Net Income
$79,457
Gross Rental Yield
5.5%
Net Rental Yield
3.9%
Value in 5 Years
$2,717,917
Total 5-Year ROI
53%
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
Private Pool
Beach Access
Clubhouse
Golf Course
Spa & Wellness
Swimming Pool
Fitness Center
24/7 Security
Parking
Concierge Service
Restaurant
Rental Program
Kids Playground
Jogging Track
Garden
BBQ Area
Shuttle Service
Yoga Room
Co-working Space
Location
Similar Properties
Price Range
from $2,030,986(฿72,100,000)
$3,653/m²
Type
Villa
Area
556–556 m²
Completion
2027-10
Available Units
6/6