14 photos
+7
14 photos
Grand View Residences Lagoon
from $957,746(฿34,000,000)from $2,248/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2022-11-29 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 426 – 620 m² |
| Price Range | $957,746 – $1,323,944 |
| Price per m² | $2,248/m² |
Description
Available Units
3 Bedrooms426 m²
$1,321,127(฿46,900,000)
1 available units
4 Bedrooms426 m²
$957,746(฿34,000,000) – $1,236,620(฿43,900,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,841
Annual Net Income
$82,094
Gross Rental Yield
11.7%
Net Rental Yield
8.6%
Value in 5 Years
$1,281,681
Total 5-Year ROI
77%
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 $957,746(฿34,000,000)
$2,248/m²
Type
Villa
Area
426–620 m²
Completion
2022-11-29
Available Units
3/3