94 photos
+87
94 photos
AYANA Soluna Villas
from $758,366(฿26,922,000)from $2,161/m²
Phuket, Thailand
VillaUnder Construction52 total units52 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-03 |
| Total Units | 52 |
| Available Units | 52 |
| Area | 350 – 741 m² |
| Price Range | $758,366 – $839,152 |
| Price per m² | $2,161/m² |
Description
Available Units
3 Bedrooms351 m²
$758,366(฿26,922,000) – $854,611(฿30,338,700)
11 available units
4 Bedrooms423 m²
$839,152(฿29,789,913) – $3,135,211(฿111,300,000)
41 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,322
Annual Net Income
$51,858
Gross Rental Yield
9.6%
Net Rental Yield
6.8%
Value in 5 Years
$1,014,865
Total 5-Year ROI
68%
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
Fitness Center
24/7 Security
Parking
Garden
Concierge Service
Kids Playground
Infinity Pool
Elevator
CCTV Monitoring
Shuttle Service
BBQ Area
Lounge
Location
Similar Properties
Price Range
from $758,366(฿26,922,000)
$2,161/m²
Type
Villa
Area
350–741 m²
Completion
2028-03
Available Units
52/52