16 photos
+9
16 photos
Goldena Hillside
from $332,394(฿11,800,000)from $2,216/m²
Phuket, Thailand
VillaPlanned39 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Planned — |
| Total Units | 39 |
| Available Units | 2 unit types |
| Area | 150 – 350 m² |
| Price Range | $332,394 – $532,394 |
| Price per m² | $2,216/m² |
Description
Available Units
3 Bedrooms150 m²
$332,394(฿11,800,000) – $408,451(฿14,500,000)
4 Bedrooms200 m²
$532,394(฿18,900,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,877
Annual Net Income
$34,525
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$444,819
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
Personal Swimming Pools
Location
Similar Properties
Price Range
from $332,394(฿11,800,000)
$2,216/m²
Type
Villa
Area
150–350 m²
Completion
Available Units
2 unit types