5 photos
5 photos
The Plant Thepkrasatti-Thalang
from $133,803(฿4,750,000)from $1,115/m²
Phuket, Vietnam
VillaUnder Construction9 total units9 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 9 |
| Available Units | 9 |
| Area | 120 – 162 m² |
| Price Range | $133,803 – $198,873 |
| Price per m² | $1,115/m² |
Description
Available Units
120 m²
$133,803(฿4,750,000) – $198,873(฿7,060,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,763
Annual Net Income
$21,157
Gross Rental Yield
21.8%
Net Rental Yield
15.8%
Value in 5 Years
$179,058
Total 5-Year ROI
113%
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.
Location
Similar Properties
Price Range
from $133,803(฿4,750,000)
$1,115/m²
Type
Villa
Area
120–162 m²
Completion
2026-12-31
Available Units
9/9