15 photos
+8
15 photos
Azalea Bangtao
from $549,296(฿19,500,000)from $1,695/m²
Phuket, Thailand
VillaUnder Construction4 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2025-12-31 |
| Total Units | 4 |
| Available Units | 4 |
| Area | 324 – 412 m² |
| Price Range | $549,296 – $785,915 |
| Price per m² | $1,695/m² |
Description
Available Units
3 Bedrooms324 m²
$549,296(฿19,500,000) – $785,915(฿27,900,000)
3 available units
4 Bedrooms412 m²
$616,901(฿21,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,626
Annual Net Income
$55,510
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$807,096
Total 5-Year ROI
97%
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 $549,296(฿19,500,000)
$1,695/m²
Type
Villa
Area
324–412 m²
Completion
2025-12-31
Available Units
4/4