15 photos

Ao Yon Beach Villas

Panwa Peninsula: Seven Beachfront Villas, Pre-Construction Pricing

from $2,000,000(฿71,000,000)from $7,299/m²
Phuket, Thailand
VillaPre-sale7 total units5 available units

Key Facts

TypeVilla
CompletionPre-sale — 2027-12-31
Total Units7
Available Units5
Area274 – 453 m²
Price Range$2,000,000$2,253,521
Price per m²$7,299/m²

Description

Exclusive beachfront villas in Panwa with 4–5 bedrooms, 274–453 sqm, from €1.9M. Pre-construction pricing until 2027 completion.

Available Units

4 Bedrooms274
$2,000,000(฿71,000,000)
3 available units
calculator.unitType_5br453
$2,253,521(฿80,000,000)
2 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$7,098

Annual Net Income

$85,177

Gross Rental Yield

5.6%

Net Rental Yield

4.3%

Value in 5 Years

$2,676,451

Total 5-Year ROI

55%

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 $2,000,000(฿71,000,000)

$7,299/m²

Type

Villa

Area

274–453 m²

Completion

2027-12-31

Available Units

5/7

Interested in this project?