15 photos
+8
15 photos
Erawana Grand
from $1,394,366(฿49,500,000)from $2,616/m²
Phuket, Thailand
VillaReady to Move In9 total units5 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-04-29 |
| Total Units | 9 |
| Available Units | 5 |
| Area | 533 – 630 m² |
| Price Range | $1,394,366 – $1,394,366 |
| Price per m² | $2,616/m² |
Description
Available Units
4 Bedrooms533 m²
$1,394,366(฿49,500,000) – $2,089,856(฿74,189,900)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,660
Annual Net Income
$79,924
Gross Rental Yield
8.1%
Net Rental Yield
5.7%
Value in 5 Years
$1,865,977
Total 5-Year ROI
62%
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 $1,394,366(฿49,500,000)
$2,616/m²
Type
Villa
Area
533–630 m²
Completion
2024-04-29
Available Units
5/9