9 photos
+2
9 photos
Kamala Ocean Valley
from $3,415,073(฿121,235,080)from $4,710/m²
Phuket, Thailand
VillaPre-sale12 total units12 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-10 |
| Total Units | 12 |
| Available Units | 12 |
| Area | 725 – 780 m² |
| Price Range | $3,415,073 – $3,415,073 |
| Price per m² | $4,710/m² |
Description
Available Units
4 Bedrooms725 m²
$3,557,139(฿126,278,440) – $3,842,653(฿136,414,180)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$12,817
Annual Net Income
$153,801
Gross Rental Yield
5.9%
Net Rental Yield
4.3%
Value in 5 Years
$4,989,072
Total 5-Year ROI
62%
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 Kamala, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Private Pool
Sea View
Parking
24/7 Security
Garden
Elevator
Location
Similar Properties
Price Range
from $3,415,073(฿121,235,080)
$4,710/m²
Type
Villa
Area
725–780 m²
Completion
2027-10
Available Units
12/12