76 photos
+69
76 photos
Lavish Estates
from $1,566,500(฿55,610,750)from $2,153/m²
Phuket, Thailand
VillaReady to Move In11 total units5 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 11 |
| Available Units | 5 |
| Area | 727 – 836 m² |
| Price Range | $1,566,500 – $1,888,197 |
| Price per m² | $2,153/m² |
Description
Available Units
4 Bedrooms727 m²
$1,566,500(฿55,610,750) – $1,655,803(฿58,781,000)
5 available units
calculator.unitType_5br836 m²
$1,888,197(฿67,031,000) – $1,953,713(฿69,356,825)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,332
Annual Net Income
$75,989
Gross Rental Yield
7.2%
Net Rental Yield
4.9%
Value in 5 Years
$2,096,330
Total 5-Year ROI
58%
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
Sistema Umnogo Doma
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $1,566,500(฿55,610,750)
$2,153/m²
Type
Villa
Area
727–836 m²
Completion
2025-12-31
Available Units
5/11