5 photos

Botanica Majestia

Northern Phuket villa estate with airport connectivity

from $1,028,169(฿36,500,000)from $2,706/m²
Phuket, Thailand
VillaPre-sale31 total units31 available units

Key Facts

TypeVilla
CompletionPre-sale — 2027-12-31
Total Units31
Available Units31
Area380 – 615 m²
Price Range$1,028,169$1,151,155
Price per m²$2,706/m²

Description

Villas with 3–4 bedrooms, 380–615 sqm, in Ko Keaw district with completion in Q4 2027.

Available Units

3 Bedrooms380
$1,028,169(฿36,500,000)$1,117,775(฿39,681,000)
6 available units
4 Bedrooms425
$1,151,155(฿40,866,000)$2,308,761(฿81,961,000)
25 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,273

Annual Net Income

$51,270

Gross Rental Yield

7.1%

Net Rental Yield

5.0%

Value in 5 Years

$1,375,922

Total 5-Year ROI

59%

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 $1,028,169(฿36,500,000)

$2,706/m²

Type

Villa

Area

380–615 m²

Completion

2027-12-31

Available Units

31/31

Interested in this project?