17 photos

Maison Sky Villas

Boutique Villas Near Phuket Airport

from $507,042(฿18,000,000)from $1,592/m²
Phuket, Thailand
VillaUnder Construction10 total units2 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2028-03-31
Total Units10
Available Units2
Area318 – 384 m²
Price Range$507,042$507,042
Price per m²$1,592/m²

Description

Three-bedroom pool villas near Phuket Airport in exclusive 10-unit Nai Yang development, 2.

Available Units

3 Bedrooms318
$507,042(฿18,000,000)$836,620(฿29,700,000)
2 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,238

Annual Net Income

$50,856

Gross Rental Yield

14.0%

Net Rental Yield

10.0%

Value in 5 Years

$678,537

Total 5-Year ROI

84%

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

Plavatelnyy Basseyn

Location

Similar Properties

Price Range

from $507,042(฿18,000,000)

$1,592/m²

Type

Villa

Area

318–384 m²

Completion

2028-03-31

Available Units

2/10

Interested in this project?