16 photos
+9
16 photos
Botanica Hillside
from $872,310(฿30,967,000)from $2,573/m²
Phuket, Thailand
VillaReady to Move In2 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 2 |
| Available Units | 2 unit types |
| Area | 339 – 467 m² |
| Price Range | $872,310 – $1,077,915 |
| Price per m² | $2,573/m² |
Description
Available Units
3 Bedrooms339 m²
$872,310(฿30,967,000)
4 Bedrooms467 m²
$1,077,915(฿38,266,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,342
Annual Net Income
$52,101
Gross Rental Yield
8.4%
Net Rental Yield
6.0%
Value in 5 Years
$1,167,347
Total 5-Year ROI
64%
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
Personal Swimming Pools
Location
Similar Properties
Price Range
from $872,310(฿30,967,000)
$2,573/m²
Type
Villa
Area
339–467 m²
Completion
Available Units
2 unit types