5 photos
5 photos
Narinsaya Pool Villas
from $380,282(฿13,500,000)from $0/m²
Phuket, Vietnam
VillaUnder Construction6 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 6 |
| Available Units | 6 |
| Area | 0 – 0 m² |
| Price Range | $380,282 – $419,718 |
| Price per m² | $0/m² |
Description
Available Units
0 m²
$323,944(฿11,500,000) – $464,789(฿16,500,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,134
Annual Net Income
$13,610
Gross Rental Yield
5.2%
Net Rental Yield
4.2%
Value in 5 Years
$433,510
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
Laundzh
Location
Similar Properties
Price Range
from $380,282(฿13,500,000)
$0/m²
Type
Villa
Area
0–0 m²
Completion
2026-12-31
Available Units
6/6