52 photos
+45
52 photos
Canopy Hills Villas
from $1,620,254(฿57,519,000)from $2,244/m²
Phuket, Thailand
VillaUnder Construction9 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-01 |
| Total Units | 9 |
| Available Units | 4 |
| Area | 650 – 768 m² |
| Price Range | $1,620,254 – $1,799,408 |
| Price per m² | $2,244/m² |
Description
Available Units
4 Bedrooms650 m²
$1,535,746(฿54,519,000) – $1,663,746(฿59,063,000)
3 available units
calculator.unitType_5br742 m²
$1,799,408(฿63,879,000) – $2,156,704(฿76,563,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,463
Annual Net Income
$77,551
Gross Rental Yield
7.3%
Net Rental Yield
5.0%
Value in 5 Years
$2,055,175
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 $1,620,254(฿57,519,000)
$2,244/m²
Type
Villa
Area
650–768 m²
Completion
2026-12-01
Available Units
4/9