129 photos
+122
129 photos
Khanthasia Eden Hill
from $706,958(฿25,097,000)from $1,443/m²
Phuket, Thailand
VillaReady to Move In3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 490 – 490 m² |
| Price Range | $706,958 – $718,225 |
| Price per m² | $1,443/m² |
Description
Available Units
5 Bedrooms490 m²
$766,104(฿27,196,700)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,387
Annual Net Income
$76,647
Gross Rental Yield
14.0%
Net Rental Yield
10.0%
Value in 5 Years
$1,025,220
Total 5-Year ROI
84%
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 $706,958(฿25,097,000)
$1,443/m²
Type
Villa
Area
490–490 m²
Completion
2025-12-31
Available Units
3/3