12 photos
+5
12 photos
Elite Chalong Hidden Oasis Villas
from $562,817(฿19,980,000)from $1,754/m²
Phuket, Thailand
VillaUnder Construction5 total units2 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 5 |
| Available Units | 2 |
| Area | 321 – 321 m² |
| Price Range | $562,817 – $720,732 |
| Price per m² | $1,754/m² |
Description
Available Units
3 Bedrooms321 m²
$562,817(฿19,980,000)
1 available units
4 Bedrooms503 m²
$720,732(฿25,586,000) – $729,014(฿25,880,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,372
Annual Net Income
$52,467
Gross Rental Yield
13.0%
Net Rental Yield
9.3%
Value in 5 Years
$753,176
Total 5-Year ROI
80%
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
Sistema Umnogo Doma
Location
Similar Properties
Price Range
from $562,817(฿19,980,000)
$1,754/m²
Type
Villa
Area
321–321 m²
Completion
2026-12-31
Available Units
2/5