28 photos
+21
28 photos
Celestia Villas
from $1,000,000(฿35,500,000)from $2,141/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2024-10-30 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 467 – 563 m² |
| Price Range | $1,000,000 – $1,197,183 |
| Price per m² | $2,141/m² |
Description
Available Units
4 Bedrooms467 m²
$1,000,000(฿35,500,000) – $1,197,183(฿42,500,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,772
Annual Net Income
$81,262
Gross Rental Yield
11.2%
Net Rental Yield
8.1%
Value in 5 Years
$1,338,226
Total 5-Year ROI
74%
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 $1,000,000(฿35,500,000)
$2,141/m²
Type
Villa
Area
467–563 m²
Completion
2024-10-30
Available Units
3/3