21 photos
+14
21 photos
Aileen Villas Tropico (Phase 2)
from $445,070(฿15,800,000)from $1,673/m²
Phuket, Thailand
VillaReady to Move In16 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-09-30 |
| Total Units | 16 |
| Available Units | 2 |
| Area | 288 – 288 m² |
| Price Range | $445,070 – $450,704 |
| Price per m² | $1,673/m² |
Description
Available Units
0 m²
$0(฿0)
3 Bedrooms266 m²
$445,070(฿15,800,000) – $450,704(฿16,000,000)
2 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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $445,070(฿15,800,000)
$1,673/m²
Type
Villa
Area
288–288 m²
Completion
2024-09-30
Available Units
2/16