96 photos
+89
96 photos
Bougainvillea Villa
from $811,268(฿28,800,000)from $2,365/m²
Phuket, Thailand
VillaReady to Move In12 total units11 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2023-10-31 |
| Total Units | 12 |
| Available Units | 11 |
| Area | 340 – 373 m² |
| Price Range | $811,268 – $1,070,423 |
| Price per m² | $2,365/m² |
Description
Available Units
3 Bedrooms340 m²
$811,268(฿28,800,000) – $985,915(฿35,000,000)
10 available units
4 Bedrooms373 m²
$1,070,423(฿38,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,340
Annual Net Income
$52,081
Gross Rental Yield
9.0%
Net Rental Yield
6.4%
Value in 5 Years
$1,085,659
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
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $811,268(฿28,800,000)
$2,365/m²
Type
Villa
Area
340–373 m²
Completion
2023-10-31
Available Units
11/12