7 photos
7 photos
The Verdant by Botanica
from $447,887(฿15,900,000)from $1,792/m²
Phuket, Vietnam
VillaUnder Construction7 total units7 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12 |
| Total Units | 7 |
| Available Units | 7 |
| Area | 250 – 250 m² |
| Price Range | $447,887 – $447,887 |
| Price per m² | $1,792/m² |
Description
Available Units
250 m²
$447,887(฿15,900,000) – $536,720(฿19,053,545)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,796
Annual Net Income
$45,549
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$599,374
Total 5-Year ROI
85%
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
Fitness Center
Garden
Location
Similar Properties
Price Range
from $447,887(฿15,900,000)
$1,792/m²
Type
Villa
Area
250–250 m²
Completion
2026-12
Available Units
7/7