5 photos
5 photos
Villa Escape Residence by Burasari
from $7,323,944(฿260,000,000)from $6,191/m²
Phuket, Vietnam
VillaPre-sale7 total units7 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2028-09-30 |
| Total Units | 7 |
| Available Units | 7 |
| Area | 1183 – 1245 m² |
| Price Range | $7,323,944 – $7,887,324 |
| Price per m² | $6,191/m² |
Description
Available Units
1183 m²
$7,323,944(฿260,000,000) – $7,887,324(฿280,000,000)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,562
Annual Net Income
$66,741
Gross Rental Yield
1.5%
Net Rental Yield
0.9%
Value in 5 Years
$9,801,089
Total 5-Year ROI
38%
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 $7,323,944(฿260,000,000)
$6,191/m²
Type
Villa
Area
1183–1245 m²
Completion
2028-09-30
Available Units
7/7