24 photos
+17
24 photos
Annara Residences
from $1,169,014(฿41,500,000)from $3,143/m²
Phuket, Thailand
VillaUnder Construction9 total units2 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 9 |
| Available Units | 2 |
| Area | 445 – 656 m² |
| Price Range | $1,169,014 – $1,740,845 |
| Price per m² | $3,143/m² |
Description
Available Units
4 Bedrooms445 m²
$1,169,014(฿41,500,000)
1 available units
calculator.unitType_5br656 m²
$1,740,845(฿61,800,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,809
Annual Net Income
$81,708
Gross Rental Yield
9.6%
Net Rental Yield
7.0%
Value in 5 Years
$1,564,405
Total 5-Year ROI
69%
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
Zaryadnaya Stantsiya Dlya Elektromobiley
Location
Similar Properties
Price Range
from $1,169,014(฿41,500,000)
$3,143/m²
Type
Villa
Area
445–656 m²
Completion
2026-12-31
Available Units
2/9