8 photos
+1
8 photos
Khram Karon
from $2,535,211(฿90,000,000)from $1,373/m²
Phuket, Thailand
VillaReady to Move In2 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025 |
| Total Units | 2 |
| Available Units | 2 |
| Area | 917 – 917 m² |
| Price Range | $2,535,211 – $2,535,211 |
| Price per m² | $1,373/m² |
Description
Available Units
5 Bedrooms917 m²
$2,732,394(฿97,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,011
Annual Net Income
$72,135
Gross Rental Yield
4.1%
Net Rental Yield
2.6%
Value in 5 Years
$3,656,560
Total 5-Year ROI
47%
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
Swimming Pool
Parking
Cinema Room
Garden
24/7 Security
Terrace
Location
Similar Properties
Price Range
from $2,535,211(฿90,000,000)
$1,373/m²
Type
Villa
Area
917–917 m²
Completion
2025
Available Units
2/2