77 photos
+70
77 photos
Ashram Villas
from $388,732(฿13,800,000)from $4,939/m²
Phuket, Thailand
VillaUnder Construction7 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 7 |
| Available Units | 5 |
| Area | 69 – 85 m² |
| Price Range | $388,732 – $661,972 |
| Price per m² | $4,939/m² |
Description
Available Units
2 Bedrooms69 m²
$360,563(฿12,800,000) – $633,803(฿22,500,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,908
Annual Net Income
$34,894
Gross Rental Yield
12.5%
Net Rental Yield
9.7%
Value in 5 Years
$482,515
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.
Amenities
Grand Lobby
Kovorking
Sauna
Yoga Zona
Spa & Wellness
Kafe
Bar
Laundzh
Sad
Zona Zaminki I Rastyazhki
Detskaya Ploshchadka
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $388,732(฿13,800,000)
$4,939/m²
Type
Villa
Area
69–85 m²
Completion
2026-09-30
Available Units
5/7