10 photos
+3
10 photos
Botanica Prestige
from $1,273,239(฿45,200,000)from $3,032/m²
Phuket, Thailand
VillaReady to Move In3 total units1 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 3 |
| Available Units | 1 unit types |
| Area | 420 – 420 m² |
| Price Range | $1,273,239 – $1,273,803 |
| Price per m² | $3,032/m² |
Description
Available Units
4 Bedrooms420 m²
$1,273,239(฿45,200,000) – $1,273,803(฿45,220,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,851
Annual Net Income
$82,215
Gross Rental Yield
8.8%
Net Rental Yield
6.5%
Value in 5 Years
$1,703,882
Total 5-Year ROI
66%
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
Personal Swimming Pools
Location
Similar Properties
Price Range
from $1,273,239(฿45,200,000)
$3,032/m²
Type
Villa
Area
420–420 m²
Completion
Available Units
1 unit types