5 photos
5 photos
Larimar Vista
from $690,141(฿24,500,000)from $1,624/m²
Phuket, Thailand
VillaUnder Construction11 total units10 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-03-31 |
| Total Units | 11 |
| Available Units | 10 |
| Area | 425 – 663 m² |
| Price Range | $690,141 – $985,915 |
| Price per m² | $1,624/m² |
Description
Available Units
4 Bedrooms425 m²
$690,141(฿24,500,000) – $788,732(฿28,000,000)
7 available units
calculator.unitType_5br663 m²
$985,915(฿35,000,000) – $1,042,254(฿37,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,782
Annual Net Income
$69,380
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$923,564
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
Grand Lobby
Sauna
Sportzal
Spa & Wellness
Sistema Umnogo Doma
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $690,141(฿24,500,000)
$1,624/m²
Type
Villa
Area
425–663 m²
Completion
2028-03-31
Available Units
10/11