11 photos
+4
11 photos
Grand Sea Through Luxury Villas
from $830,986(฿29,500,000)from $2,069/m²
Phuket, Thailand
VillaUnder Construction4 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 4 |
| Available Units | 3 |
| Area | 402 – 402 m² |
| Price Range | $830,986 – $830,986 |
| Price per m² | $2,069/m² |
Description
Available Units
4 Bedrooms402 m²
$811,268(฿28,800,000) – $870,423(฿30,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,882
Annual Net Income
$82,581
Gross Rental Yield
13.9%
Net Rental Yield
10.2%
Value in 5 Years
$1,085,659
Total 5-Year ROI
85%
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 $830,986(฿29,500,000)
$2,069/m²
Type
Villa
Area
402–402 m²
Completion
2027-12-31
Available Units
3/4