42 photos
+35
42 photos
Casa de Monte
from $796,507(฿28,276,000)from $2,682/m²
Phuket, Thailand
VillaPre-sale37 total units35 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2028-02 |
| Total Units | 37 |
| Available Units | 35 |
| Area | 297 – 450 m² |
| Price Range | $796,507 – $1,108,254 |
| Price per m² | $2,682/m² |
Description
Available Units
3 Bedrooms297 m²
$796,507(฿28,276,000) – $1,039,408(฿36,899,000)
28 available units
4 Bedrooms424 m²
$1,108,254(฿39,343,000) – $1,246,986(฿44,268,000)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,413
Annual Net Income
$52,953
Gross Rental Yield
9.2%
Net Rental Yield
6.6%
Value in 5 Years
$1,065,906
Total 5-Year ROI
67%
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
Private Pool
Fitness Center
24/7 Security
Parking
Kids Playground
Clubhouse
Sauna
Co-working Space
EV Charging
Garden
Grand Lobby
Swimming Pool
Location
Similar Properties
Price Range
from $796,507(฿28,276,000)
$2,682/m²
Type
Villa
Area
297–450 m²
Completion
2028-02
Available Units
35/37