9 photos
+2
9 photos
Botanica Pru Jampa
from $501,408(฿17,800,000)from $1,791/m²
Phuket, Thailand
VillaUnder Construction39 total units36 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-09 |
| Total Units | 39 |
| Available Units | 36 |
| Area | 154 – 174 m² |
| Price Range | $501,408 – $501,408 |
| Price per m² | $1,791/m² |
Description
Available Units
3 Bedrooms280 m²
$501,408(฿17,800,000) – $683,268(฿24,256,000)
38 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,249
Annual Net Income
$50,990
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$670,998
Total 5-Year ROI
85%
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
24/7 Security
Garden
CCTV Monitoring
Smart Home
Location
Similar Properties
Price Range
from $501,408(฿17,800,000)
$1,791/m²
Type
Villa
Area
154–174 m²
Completion
2027-09
Available Units
36/39