28 photos
+21
28 photos
Mali Thai Pool Villas
from $560,563(฿19,900,000)from $2,491/m²
Phuket, Thailand
VillaUnder Construction4 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-06-30 |
| Total Units | 4 |
| Available Units | 4 |
| Area | 225 – 349 m² |
| Price Range | $560,563 – $926,761 |
| Price per m² | $2,491/m² |
Description
Available Units
3 Bedrooms225 m²
$560,563(฿19,900,000) – $926,761(฿32,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,534
Annual Net Income
$54,414
Gross Rental Yield
13.0%
Net Rental Yield
9.7%
Value in 5 Years
$750,160
Total 5-Year ROI
82%
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 $560,563(฿19,900,000)
$2,491/m²
Type
Villa
Area
225–349 m²
Completion
2027-06-30
Available Units
4/4