68 photos
+61
68 photos
Rainpalm Villas
from $744,469(฿26,428,666)from $2,452/m²
Phuket, Vietnam
VillaReady to Move In21 total units9 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 21 |
| Available Units | 9 |
| Area | 304 – 517 m² |
| Price Range | $744,469 – $744,469 |
| Price per m² | $2,452/m² |
Description
Available Units
4 Bedrooms304 m²
$680,917(฿24,172,560) – $1,214,826(฿43,126,320)
10 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,899
Annual Net Income
$70,791
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$911,221
Total 5-Year ROI
86%
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 $744,469(฿26,428,666)
$2,452/m²
Type
Villa
Area
304–517 m²
Completion
2025-12-31
Available Units
9/21