17 photos
+10
17 photos
Maison Sky Villas
from $563,380(฿20,000,000)from $1,769/m²
Phuket, Thailand
VillaUnder Construction10 total units2 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-03-31 |
| Total Units | 10 |
| Available Units | 2 |
| Area | 318 – 384 m² |
| Price Range | $563,380 – $563,380 |
| Price per m² | $1,769/m² |
Description
Available Units
3 Bedrooms318 m²
$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 $563,380(฿20,000,000)
$1,769/m²
Type
Villa
Area
318–384 m²
Completion
2028-03-31
Available Units
2/10