15 photos
+8
15 photos
KA Village
from $619,718(฿22,000,000)from $4,664/m²
Phuket, Thailand
VillaUnder Construction7 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-10-30 |
| Total Units | 7 |
| Available Units | 5 |
| Area | 119 – 206 m² |
| Price Range | $619,718 – $901,408 |
| Price per m² | $4,664/m² |
Description
Available Units
2 Bedrooms119 m²
$619,718(฿22,000,000)
3 available units
3 Bedrooms173 m²
$760,563(฿27,000,000)
1 available units
4 Bedrooms201 m²
$901,408(฿32,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,823
Annual Net Income
$33,880
Gross Rental Yield
7.3%
Net Rental Yield
5.5%
Value in 5 Years
$829,323
Total 5-Year ROI
61%
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
Sportzal
Grand Lobby
Location
Similar Properties
Price Range
from $619,718(฿22,000,000)
$4,664/m²
Type
Villa
Area
119–206 m²
Completion
2026-10-30
Available Units
5/7