13 photos
+6
13 photos
Baan Varij
from $1,092,958(฿38,800,000)from $2,375/m²
Phuket, Thailand
VillaUnder Construction3 total units1 unit types
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 3 |
| Available Units | 1 unit types |
| Area | 460 – 460 m² |
| Price Range | $1,092,958 – $1,092,958 |
| Price per m² | $2,375/m² |
Description
Available Units
4 Bedrooms460 m²
$1,092,958(฿38,800,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,784
Annual Net Income
$81,404
Gross Rental Yield
10.3%
Net Rental Yield
7.4%
Value in 5 Years
$1,462,624
Total 5-Year ROI
71%
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
Zaryadnaya Stantsiya Dlya Elektromobiley
Location
Similar Properties
Price Range
from $1,092,958(฿38,800,000)
$2,375/m²
Type
Villa
Area
460–460 m²
Completion
2026-09-30
Available Units
1 unit types