25 photos
+18
25 photos
Aileen Residence Lagoon
from $361,972(฿12,850,000)from $2,277/m²
Phuket, Thailand
TownhousePre-sale48 total units29 available units
Key Facts
| Type | Townhouse |
| Completion | Pre-sale — 2027-12 |
| Total Units | 48 |
| Available Units | 29 |
| Area | 159 – 300 m² |
| Price Range | $361,972 – $830,986 |
| Price per m² | $2,277/m² |
Description
Available Units
3 Bedrooms159 m²
$361,972(฿12,850,000) – $633,803(฿22,500,000)
29 available units
4 Bedrooms260 m²
$676,056(฿24,000,000) – $830,986(฿29,500,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,140
Annual Net Income
$37,685
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$484,400
Total 5-Year ROI
86%
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
Private Pool
Fitness Center
Sauna
Parking
Garden
Kids Playground
Business Center
Fully Furnished
Location
Similar Properties
Price Range
from $361,972(฿12,850,000)
$2,277/m²
Type
Townhouse
Area
159–300 m²
Completion
2027-12
Available Units
29/48