78 photos
+71
78 photos
Amrits Luxury Villas
from $633,803(฿22,500,000)from $2,365/m²
Phuket, Thailand
VillaUnder Construction14 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 14 |
| Available Units | 6 |
| Area | 270 – 359 m² |
| Price Range | $633,803 – $700,000 |
| Price per m² | $2,365/m² |
Description
Available Units
3 Bedrooms268 m²
$633,803(฿22,500,000) – $718,310(฿25,500,000)
6 available units
4 Bedrooms303 m²
$704,225(฿25,000,000) – $853,521(฿30,300,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,462
Annual Net Income
$53,541
Gross Rental Yield
11.5%
Net Rental Yield
8.4%
Value in 5 Years
$848,171
Total 5-Year ROI
76%
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
Kafe
Plavatelnyy Basseyn
Sportzal
Sauna
Location
Similar Properties
Price Range
from $633,803(฿22,500,000)
$2,365/m²
Type
Villa
Area
270–359 m²
Completion
2026-12-31
Available Units
6/14