72 photos
+65
72 photos
Above Element Villas
from $1,126,535(฿39,992,000)from $3,045/m²
Phuket, Thailand
VillaPlanned14 total units7 available units
Key Facts
| Type | Villa |
| Completion | Planned — 2025-12-31 |
| Total Units | 14 |
| Available Units | 7 |
| Area | 370 – 370 m² |
| Price Range | $1,126,535 – $1,167,491 |
| Price per m² | $3,045/m² |
Description
Available Units
Studio0 m²
$0(฿0)
3 Bedrooms370 m²
$1,126,535(฿39,992,000) – $1,167,491(฿41,445,920)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$454
Annual Net Income
$5,444
Gross Rental Yield
Infinity%
Net Rental Yield
Infinity%
Value in 5 Years
$0
Total 5-Year ROI
Infinity%
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
Sad
Grand Lobby
Bar
Detskaya Zona
Kovorking
Restoran
Sportzal
Biblioteka
Shattl Servis
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $1,126,535(฿39,992,000)
$3,045/m²
Type
Villa
Area
370–370 m²
Completion
2025-12-31
Available Units
7/14