19 photos
+12
19 photos
Foresta Villas
from $476,056(฿16,900,000)from $2,246/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 212 – 212 m² |
| Price Range | $476,056 – $476,056 |
| Price per m² | $2,246/m² |
Description
Available Units
3 Bedrooms212 m²
$476,056(฿16,900,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,125
Annual Net Income
$49,504
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$637,071
Total 5-Year ROI
86%
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
Sistema Umnogo Doma
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $476,056(฿16,900,000)
$2,246/m²
Type
Villa
Area
212–212 m²
Completion
2026-12-31
Available Units
3/3