12 photos
+5
12 photos
Avana Luxury Villa
from $1,605,634(฿57,000,000)from $5,465/m²
Phuket, Thailand
VillaUnder Construction6 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-02 |
| Total Units | 6 |
| Available Units | 5 |
| Area | 551 – 598 m² |
| Price Range | $1,605,634 – $1,757,746 |
| Price per m² | $5,465/m² |
Description
Available Units
4 Bedrooms294 m²
$1,605,634(฿57,000,000) – $1,757,746(฿62,400,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$7,064
Annual Net Income
$84,771
Gross Rental Yield
7.0%
Net Rental Yield
5.3%
Value in 5 Years
$2,148,700
Total 5-Year ROI
60%
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
Private Pool
Jacuzzi
Smart Home System
EV Charging
CCTV Monitoring
24/7 Security
Parking
Garden
BBQ Area
Fully Furnished
Location
Similar Properties
Price Range
from $1,605,634(฿57,000,000)
$5,465/m²
Type
Villa
Area
551–598 m²
Completion
2028-02
Available Units
5/6