9 photos
+2
9 photos
Botanica Green Boulevard
from $814,085(฿28,900,000)from $2,142/m²
Phuket, Thailand
VillaUnder Construction43 total units27 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 43 |
| Available Units | 27 |
| Area | 380 – 700 m² |
| Price Range | $814,085 – $1,030,986 |
| Price per m² | $2,142/m² |
Description
Available Units
3 Bedrooms380 m²
$757,746(฿26,900,000) – $962,310(฿34,162,000)
18 available units
4 Bedrooms425 m²
$977,746(฿34,710,000) – $1,612,676(฿57,250,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,273
Annual Net Income
$51,270
Gross Rental Yield
9.6%
Net Rental Yield
6.8%
Value in 5 Years
$1,014,036
Total 5-Year ROI
68%
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
Kafe
Spa & Wellness
Restoran
Mini Market
Plavatelnyy Basseyn
Sad
Location
Similar Properties
Price Range
from $814,085(฿28,900,000)
$2,142/m²
Type
Villa
Area
380–700 m²
Completion
2026-12-31
Available Units
27/43