51 photos
+44
51 photos
Clover Residence
from $1,228,169(฿43,600,000)from $3,084/m²
Phuket, Thailand
VillaReady to Move In9 total units5 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2026-02-01 |
| Total Units | 9 |
| Available Units | 5 |
| Area | 343 – 737 m² |
| Price Range | $1,228,169 – $2,560,000 |
| Price per m² | $3,084/m² |
Description
Available Units
4 Bedrooms398 m²
$1,228,169(฿43,600,000) – $1,584,507(฿56,250,000)
2 available units
calculator.unitType_5br655 m²
$1,867,268(฿66,288,000) – $1,940,530(฿68,888,800)
2 available units
calculator.unitType_6br851 m²
$2,560,000(฿90,880,000) – $2,644,507(฿93,880,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,888
Annual Net Income
$82,662
Gross Rental Yield
9.2%
Net Rental Yield
6.7%
Value in 5 Years
$1,643,567
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
Private Pool
Parking
24/7 Security
Location
Similar Properties
Price Range
from $1,228,169(฿43,600,000)
$3,084/m²
Type
Villa
Area
343–737 m²
Completion
2026-02-01
Available Units
5/9