15 photos
+8
15 photos
Goldena City Gems Villas
from $363,380(฿12,900,000)from $0/m²
Phuket, Thailand
VillaUnder Construction22 total units15 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-03-31 |
| Total Units | 22 |
| Available Units | 15 |
| Area | 0 – 0 m² |
| Price Range | $363,380 – $363,380 |
| Price per m² | $0/m² |
Description
Available Units
3 Bedrooms0 m²
$363,380(฿12,900,000) – $391,549(฿13,900,000)
18 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,134
Annual Net Income
$13,610
Gross Rental Yield
4.6%
Net Rental Yield
3.7%
Value in 5 Years
$486,285
Total 5-Year ROI
53%
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 $363,380(฿12,900,000)
$0/m²
Type
Villa
Area
0–0 m²
Completion
2028-03-31
Available Units
15/22