20 photos
+13
20 photos
Botanica Modern Loft II
from $725,352(฿25,750,000)from $2,513/m²
Phuket, Thailand
VillaReady to Move In7 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 7 |
| Available Units | 1 |
| Area | 288 – 429 m² |
| Price Range | $725,352 – $725,352 |
| Price per m² | $2,513/m² |
Description
Available Units
3 Bedrooms288 m²
$725,352(฿25,750,000) – $861,310(฿30,576,500)
1 available units
4 Bedrooms429 m²
$1,112,676(฿39,500,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,428
Annual Net Income
$53,136
Gross Rental Yield
10.1%
Net Rental Yield
7.3%
Value in 5 Years
$970,685
Total 5-Year ROI
70%
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
Sportzal
Location
Similar Properties
Price Range
from $725,352(฿25,750,000)
$2,513/m²
Type
Villa
Area
288–429 m²
Completion
Available Units
1/7