76 photos
+69
76 photos
Lavish Estates
from $1,806,714(฿64,138,346)from $2,484/m²
Phuket, Thailand
VillaReady to Move In11 total units4 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 11 |
| Available Units | 4 |
| Area | 727 – 836 m² |
| Price Range | $1,806,714 – $2,209,130 |
| Price per m² | $2,484/m² |
Description
Available Units
4 Bedrooms727 m²
$1,806,714(฿64,138,346)
1 available units
5 Bedrooms836 m²
$2,163,654(฿76,809,727) – $2,209,130(฿78,424,103)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,332
Annual Net Income
$75,989
Gross Rental Yield
6.2%
Net Rental Yield
4.2%
Value in 5 Years
$2,417,791
Total 5-Year ROI
55%
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 $1,806,714(฿64,138,346)
$2,484/m²
Type
Villa
Area
727–836 m²
Completion
2025-12-31
Available Units
4/11