7 photos
7 photos
Isla Kata Sea View Villa
from $1,127,899(฿40,040,406)from $2,229/m²
Phuket, Thailand
VillaUnder Construction5 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-09-30 |
| Total Units | 5 |
| Available Units | 4 |
| Area | 230 – 538 m² |
| Price Range | $1,127,899 – $1,184,530 |
| Price per m² | $2,229/m² |
Description
Available Units
4 Bedrooms230 m²
$1,127,899(฿40,040,406) – $1,184,530(฿42,050,799)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$7,172
Annual Net Income
$86,069
Gross Rental Yield
10.0%
Net Rental Yield
7.6%
Value in 5 Years
$1,509,383
Total 5-Year ROI
72%
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 Kata / Karon, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Sad
Location
Similar Properties
Price Range
from $1,127,899(฿40,040,406)
$2,229/m²
Type
Villa
Area
230–538 m²
Completion
2027-09-30
Available Units
4/5