60 photos
+53
60 photos
Le Villa Lake
from $864,507(฿30,690,000)from $2,470/m²
Phuket, Thailand
VillaReady to Move In16 total units12 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2026-01-01 |
| Total Units | 16 |
| Available Units | 12 |
| Area | 350 – 400 m² |
| Price Range | $864,507 – $970,423 |
| Price per m² | $2,470/m² |
Description
Available Units
3 Bedrooms350 m²
$864,507(฿30,690,000) – $970,423(฿34,450,000)
12 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,323
Annual Net Income
$51,878
Gross Rental Yield
8.5%
Net Rental Yield
6.0%
Value in 5 Years
$1,156,905
Total 5-Year ROI
64%
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
Pet Friendly
Personal Swimming Pools
Ev Charger
Lounge
Smart Home System
Fitness Center
Location
Similar Properties
Price Range
from $864,507(฿30,690,000)
$2,470/m²
Type
Villa
Area
350–400 m²
Completion
2026-01-01
Available Units
12/16