11 photos
+4
11 photos
Botanica Louvre
from $560,563(฿19,900,000)from $2,242/m²
Phuket, Thailand
VillaUnder Construction8 total units7 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 8 |
| Available Units | 7 |
| Area | 340 – 384 m² |
| Price Range | $560,563 – $560,563 |
| Price per m² | $2,242/m² |
Description
Available Units
3 Bedrooms250 m²
$648,124(฿23,008,400) – $781,927(฿27,758,400)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,492
Annual Net Income
$53,907
Gross Rental Yield
11.3%
Net Rental Yield
8.3%
Value in 5 Years
$867,336
Total 5-Year ROI
75%
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
Swimming Pool
Parking
Location
Similar Properties
Price Range
from $560,563(฿19,900,000)
$2,242/m²
Type
Villa
Area
340–384 m²
Completion
Available Units
7/8