16 photos
+9
16 photos
Greenfield Residences
from $326,761(฿11,600,000)from $1,715/m²
Phuket, Thailand
VillaUnder Construction32 total units30 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 32 |
| Available Units | 30 |
| Area | 191 – 329 m² |
| Price Range | $326,761 – $659,217 |
| Price per m² | $1,715/m² |
Description
Available Units
2 Bedrooms191 m²
$326,761(฿11,600,000) – $388,368(฿13,787,050)
16 available units
4 Bedrooms278 m²
$659,217(฿23,402,200) – $862,834(฿30,630,600)
16 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,702
Annual Net Income
$32,420
Gross Rental Yield
13.8%
Net Rental Yield
9.9%
Value in 5 Years
$437,279
Total 5-Year ROI
83%
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 $326,761(฿11,600,000)
$1,715/m²
Type
Villa
Area
191–329 m²
Completion
2026-12-31
Available Units
30/32