15 photos
+8
15 photos
Baan Komuth
from $1,433,803(฿50,900,000)from $1,887/m²
Phuket, Thailand
VillaUnder Construction2 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 2 |
| Available Units | 1 |
| Area | 760 – 760 m² |
| Price Range | $1,433,803 – $1,433,803 |
| Price per m² | $1,887/m² |
Description
Available Units
Studio760 m²
$1,388,732(฿49,300,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
-$150
Annual Net Income
-$1,804
Gross Rental Yield
1.2%
Net Rental Yield
-0.1%
Value in 5 Years
$1,858,437
Total 5-Year ROI
33%
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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $1,433,803(฿50,900,000)
$1,887/m²
Type
Villa
Area
760–760 m²
Completion
2026-06-30
Available Units
1/2