11 photos
+4
11 photos
Akra Collection Layan
from $814,085(฿28,900,000)from $1,743/m²
Phuket, Thailand
VillaUnder Construction16 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-03-31 |
| Total Units | 16 |
| Available Units | 3 |
| Area | 467 – 512 m² |
| Price Range | $814,085 – $814,085 |
| Price per m² | $1,743/m² |
Description
Available Units
Studio512 m²
$1,687,324(฿59,900,000)
3 Bedrooms467 m²
$814,085(฿28,900,000)
2 available units
4 Bedrooms512 m²
$1,687,324(฿59,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,878
Annual Net Income
$82,536
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$1,252,570
Total 5-Year ROI
105%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Location
Similar Properties
Price Range
from $814,085(฿28,900,000)
$1,743/m²
Type
Villa
Area
467–512 m²
Completion
2027-03-31
Available Units
3/16