5 photos
5 photos
9D Cozy Villas
from $419,718(฿14,900,000)from $1,007/m²
Phuket, Thailand
VillaReady to Move In8 total units7 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2026-06-30 |
| Total Units | 8 |
| Available Units | 7 |
| Area | 417 – 417 m² |
| Price Range | $419,718 – $419,718 |
| Price per m² | $1,007/m² |
Description
Available Units
4 Bedrooms417 m²
$419,718(฿14,900,000) – $704,225(฿25,000,000)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,248
Annual Net Income
$38,979
Gross Rental Yield
14.0%
Net Rental Yield
9.3%
Value in 5 Years
$561,678
Total 5-Year ROI
80%
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 $419,718(฿14,900,000)
$1,007/m²
Type
Villa
Area
417–417 m²
Completion
2026-06-30
Available Units
7/8