16 photos
+9
16 photos
Larimar Villa
from $501,408(฿17,800,000)from $1,480/m²
Phuket, Thailand
VillaUnder Construction5 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 5 |
| Available Units | 3 |
| Area | 339 – 339 m² |
| Price Range | $501,408 – $501,408 |
| Price per m² | $1,480/m² |
Description
Available Units
4 Bedrooms339 m²
$501,408(฿17,800,000) – $588,169(฿20,880,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,149
Annual Net Income
$49,793
Gross Rental Yield
14.0%
Net Rental Yield
9.9%
Value in 5 Years
$670,998
Total 5-Year ROI
83%
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
Sportzal
Laundzh
Klub Pitomtsev
Sad
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $501,408(฿17,800,000)
$1,480/m²
Type
Villa
Area
339–339 m²
Completion
2026-06-30
Available Units
3/5