59 photos
+52
59 photos
Erawana Creek
from $673,239(฿23,900,000)from $1,963/m²
Phuket, Thailand
VillaUnder Construction18 total units16 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 18 |
| Available Units | 16 |
| Area | 343 – 532 m² |
| Price Range | $673,239 – $959,803 |
| Price per m² | $1,963/m² |
Description
Available Units
Studio354 m²
$0(฿0)
3 Bedrooms343 m²
$673,239(฿23,900,000) – $1,033,521(฿36,690,000)
11 available units
4 Bedrooms532 m²
$983,099(฿34,900,000) – $1,408,451(฿50,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
-$145
Annual Net Income
-$1,736
Gross Rental Yield
Infinity%
Net Rental Yield
-Infinity%
Value in 5 Years
$0
Total 5-Year ROI
-Infinity%
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 $673,239(฿23,900,000)
$1,963/m²
Type
Villa
Area
343–532 m²
Completion
2026-12-31
Available Units
16/18