15 photos
+8
15 photos
Azalea Bangtao
from $647,887(฿23,000,000)from $2,322/m²
Phuket, Thailand
VillaUnder Construction6 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2025-12-31 |
| Total Units | 6 |
| Available Units | 5 |
| Area | 324 – 412 m² |
| Price Range | $647,887 – $943,662 |
| Price per m² | $2,322/m² |
Description
Available Units
3 Bedrooms279 m²
$647,887(฿23,000,000)
1 available units
4 Bedrooms335 m²
$661,972(฿23,500,000) – $802,817(฿28,500,000)
2 available units
5 Bedrooms359 m²
$830,986(฿29,500,000) – $943,662(฿33,500,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,630
Annual Net Income
$67,565
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$951,959
Total 5-Year ROI
99%
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 Bang Tao / Laguna, Phuket 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 $647,887(฿23,000,000)
$2,322/m²
Type
Villa
Area
324–412 m²
Completion
2025-12-31
Available Units
5/6