22 photos
+15
22 photos
Aurora Villas Kata
from $1,734,723(฿61,582,680)from $3,376/m²
Phuket, Thailand
VillaPre-sale8 total units5 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-09-30 |
| Total Units | 8 |
| Available Units | 5 |
| Area | 514 – 1229 m² |
| Price Range | $1,734,723 – $4,467,418 |
| Price per m² | $3,376/m² |
Description
Available Units
4 Bedrooms514 m²
$1,734,723(฿61,582,680)
1 available units
6 Bedrooms884 m²
$2,805,796(฿99,605,763) – $3,012,450(฿106,941,967)
2 available units
7 Bedrooms1218 m²
$3,926,169(฿139,379,012) – $4,467,418(฿158,593,343)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,692
Annual Net Income
$80,309
Gross Rental Yield
6.5%
Net Rental Yield
4.6%
Value in 5 Years
$2,321,451
Total 5-Year ROI
57%
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 Kata / Karon, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Koliving Prostranstvo
Restoran
Laundzh
Spa & Wellness
Plavatelnyy Basseyn
Sportzal
Location
Similar Properties
Price Range
from $1,734,723(฿61,582,680)
$3,376/m²
Type
Villa
Area
514–1229 m²
Completion
2027-09-30
Available Units
5/8