93 photos
+86
93 photos
Layan Lucky Villas II
from $1,340,845(฿47,600,000)from $2,260/m²
Phuket, Thailand
VillaReady to Move In17 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 17 |
| Available Units | 2 |
| Area | 593 – 803 m² |
| Price Range | $1,340,845 – $1,340,845 |
| Price per m² | $2,260/m² |
Description
Available Units
3 Bedrooms425 m²
$1,093,803(฿38,830,000)
4 Bedrooms593 m²
$1,276,338(฿45,310,000) – $1,819,296(฿64,585,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$9,583
Annual Net Income
$115,001
Gross Rental Yield
14.0%
Net Rental Yield
10.5%
Value in 5 Years
$1,682,951
Total 5-Year ROI
106%
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 Layan / Cherng Talay, Phuket 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 $1,340,845(฿47,600,000)
$2,260/m²
Type
Villa
Area
593–803 m²
Completion
2025-12-31
Available Units
2/17