5 photos
5 photos
Eco Estate Villas
from $2,112,676(฿75,000,000)from $2,113/m²
Phuket, Thailand
VillaPre-sale3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2028-06-30 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 1000 – 1000 m² |
| Price Range | $2,112,676 – $2,112,676 |
| Price per m² | $2,113/m² |
Description
Available Units
calculator.unitType_7br+1000 m²
$2,112,676(฿75,000,000) – $2,169,014(฿77,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,871
Annual Net Income
$70,452
Gross Rental Yield
5.3%
Net Rental Yield
3.3%
Value in 5 Years
$2,827,237
Total 5-Year ROI
50%
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 $2,112,676(฿75,000,000)
$2,113/m²
Type
Villa
Area
1000–1000 m²
Completion
2028-06-30
Available Units
3/3