19 photos
+12
19 photos
Manor Mori
from $473,521(฿16,810,000)from $2,068/m²
Phuket, Thailand
VillaUnder Construction9 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-06-30 |
| Total Units | 9 |
| Available Units | 3 |
| Area | 229 – 229 m² |
| Price Range | $473,521 – $543,380 |
| Price per m² | $2,068/m² |
Description
Available Units
3 Bedrooms229 m²
$473,521(฿16,810,000) – $543,380(฿19,290,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,073
Annual Net Income
$48,873
Gross Rental Yield
14.0%
Net Rental Yield
10.3%
Value in 5 Years
$633,678
Total 5-Year ROI
85%
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
Sportzal
Kovorking
Detskaya Ploshchadka
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $473,521(฿16,810,000)
$2,068/m²
Type
Villa
Area
229–229 m²
Completion
2027-06-30
Available Units
3/9