25 photos
+18
25 photos
Botanica Lakeside II
from $785,915(฿27,900,000)from $2,389/m²
Phuket, Thailand
VillaReady to Move In13 total units12 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-12-31 |
| Total Units | 13 |
| Available Units | 12 |
| Area | 330 – 624 m² |
| Price Range | $785,915 – $842,065 |
| Price per m² | $2,389/m² |
Description
Available Units
3 Bedrooms329 m²
$775,704(฿27,537,500)
4 Bedrooms330 m²
$880,470(฿31,256,700) – $1,436,687(฿51,002,400)
11 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,359
Annual Net Income
$52,304
Gross Rental Yield
9.4%
Net Rental Yield
6.7%
Value in 5 Years
$1,038,067
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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $785,915(฿27,900,000)
$2,389/m²
Type
Villa
Area
330–624 m²
Completion
2024-12-31
Available Units
12/13