26 photos
+19
26 photos
Manor
from $749,296(฿26,600,000)from $2,172/m²
Phuket, Thailand
VillaUnder Construction46 total units9 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-09-30 |
| Total Units | 46 |
| Available Units | 9 |
| Area | 345 – 345 m² |
| Price Range | $749,296 – $774,648 |
| Price per m² | $2,172/m² |
Description
Available Units
3 Bedrooms345 m²
$749,296(฿26,600,000) – $760,563(฿27,000,000)
12 available units
4 Bedrooms359 m²
$794,366(฿28,200,000) – $845,070(฿30,000,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,332
Annual Net Income
$51,980
Gross Rental Yield
9.8%
Net Rental Yield
6.9%
Value in 5 Years
$1,002,727
Total 5-Year ROI
69%
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
Plavatelnyy Basseyn
Sportzal
Detskaya Ploshchadka
Kovorking
Location
Similar Properties
Price Range
from $749,296(฿26,600,000)
$2,172/m²
Type
Villa
Area
345–345 m²
Completion
2027-09-30
Available Units
9/46