25 photos
+18
25 photos
Botanica Lakeside II
from $898,592(฿31,900,000)from $2,723/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 | $898,592 – $1,442,254 |
| Price per m² | $2,723/m² |
Description
Available Units
3 Bedrooms329 m²
$842,065(฿29,893,320)
1 available units
4 Bedrooms330 m²
$785,915(฿27,900,000) – $1,436,687(฿51,002,400)
11 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,844
Annual Net Income
$82,131
Gross Rental Yield
14.0%
Net Rental Yield
10.5%
Value in 5 Years
$1,051,732
Total 5-Year ROI
86%
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 $898,592(฿31,900,000)
$2,723/m²
Type
Villa
Area
330–624 m²
Completion
2024-12-31
Available Units
12/13