5 photos
5 photos
Anocha Luxury Villas
from $447,887(฿15,900,000)from $1,269/m²
Phuket, Thailand
VillaUnder Construction7 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 7 |
| Available Units | 5 |
| Area | 353 – 353 m² |
| Price Range | $447,887 – $447,887 |
| Price per m² | $1,269/m² |
Description
Available Units
4 Bedrooms353 m²
$447,887(฿15,900,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,622
Annual Net Income
$43,460
Gross Rental Yield
14.0%
Net Rental Yield
9.7%
Value in 5 Years
$599,374
Total 5-Year ROI
82%
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.
Location
Similar Properties
Price Range
from $447,887(฿15,900,000)
$1,269/m²
Type
Villa
Area
353–353 m²
Completion
Available Units
5/7