47 photos
+40
47 photos
Botanica Grand Avenue
from $1,253,662(฿44,505,000)from $3,282/m²
Phuket, Thailand
VillaUnder Construction83 total units57 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 83 |
| Available Units | 57 |
| Area | 382 – 1870 m² |
| Price Range | $1,253,662 – $3,434,649 |
| Price per m² | $3,282/m² |
Description
Available Units
3 Bedrooms382 m²
$1,253,662(฿44,505,000) – $1,398,930(฿49,662,000)
18 available units
4 Bedrooms435 m²
$1,636,408(฿58,092,470) – $3,410,000(฿121,055,000)
30 available units
calculator.unitType_5br1004 m²
$3,434,649(฿121,930,050) – $7,181,324(฿254,937,000)
10 available units
calculator.unitType_6br761 m²
$2,286,803(฿81,181,500)
calculator.unitType_7br+761 m²
$2,681,569(฿95,195,700)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,269
Annual Net Income
$51,229
Gross Rental Yield
5.8%
Net Rental Yield
4.1%
Value in 5 Years
$1,677,683
Total 5-Year ROI
54%
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
Koliving Prostranstvo
Location
Similar Properties
Price Range
from $1,253,662(฿44,505,000)
$3,282/m²
Type
Villa
Area
382–1870 m²
Completion
2026-09-30
Available Units
57/83