30 photos
+23
30 photos
Janya Villas
from $253,521(฿9,000,000)from $1,773/m²
Phuket, Thailand
VillaUnder Construction12 total units7 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 12 |
| Available Units | 7 |
| Area | 232 – 430 m² |
| Price Range | $253,521 – $450,704 |
| Price per m² | $1,773/m² |
Description
Available Units
3 Bedrooms141 m²
$253,521(฿9,000,000) – $450,704(฿16,000,000)
6 available units
4 Bedrooms430 m²
$450,704(฿16,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,149
Annual Net Income
$25,793
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$339,268
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 $253,521(฿9,000,000)
$1,773/m²
Type
Villa
Area
232–430 m²
Completion
2026-06-30
Available Units
7/12