14 photos
+7
14 photos
Le Resort and Villas Rawai
from $476,056(฿16,900,000)from $1,603/m²
Phuket, Thailand
VillaReady to Move In1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2020-11-30 |
| Total Units | 1 |
| Available Units | 1 |
| Area | 297 – 297 m² |
| Price Range | $476,056 – $476,056 |
| Price per m² | $1,603/m² |
Description
Available Units
3 Bedrooms297 m²
$476,056(฿16,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,657
Annual Net Income
$43,880
Gross Rental Yield
13.0%
Net Rental Yield
9.2%
Value in 5 Years
$637,071
Total 5-Year ROI
80%
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 Rawai / Nai Harn, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Sportzal
Laundzh
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $476,056(฿16,900,000)
$1,603/m²
Type
Villa
Area
297–297 m²
Completion
2020-11-30
Available Units
1/1