28 photos
+21
28 photos
Crescent Bay Beachfront Villas Phuket
from $4,281,690(฿152,000,000)from $4,741/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 903 – 1619 m² |
| Price Range | $4,281,690 – $7,464,789 |
| Price per m² | $4,741/m² |
Description
Available Units
calculator.unitType_5br903 m²
$3,718,310(฿132,000,000) – $3,915,493(฿139,000,000)
2 available units
calculator.unitType_6br1619 m²
$6,901,408(฿245,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,035
Annual Net Income
$72,419
Gross Rental Yield
3.0%
Net Rental Yield
1.9%
Value in 5 Years
$4,975,937
Total 5-Year ROI
44%
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 $4,281,690(฿152,000,000)
$4,741/m²
Type
Villa
Area
903–1619 m²
Completion
2026-09-30
Available Units
3/3