25 photos
+18
25 photos
Hennessy Residence
from $2,052,843(฿72,875,923)from $4,763/m²
Phuket, Thailand
VillaUnder Construction14 total units10 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-06-30 |
| Total Units | 14 |
| Available Units | 10 |
| Area | 431 – 452 m² |
| Price Range | $2,052,843 – $2,052,843 |
| Price per m² | $4,763/m² |
Description
Available Units
3 Bedrooms431 m²
$2,052,843(฿72,875,923) – $2,244,216(฿79,669,673)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,186
Annual Net Income
$50,236
Gross Rental Yield
3.6%
Net Rental Yield
2.4%
Value in 5 Years
$2,747,167
Total 5-Year ROI
46%
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
Grand Lobby
Detskaya Zona
Chastnye Rabochie Kabinety
Sportzal
Kovorking
Sad
Bar
Laundzh
Prachechnaya
Location
Similar Properties
Price Range
from $2,052,843(฿72,875,923)
$4,763/m²
Type
Villa
Area
431–452 m²
Completion
2027-06-30
Available Units
10/14