71 photos
+64
71 photos
Monetaria Villas
from $532,394(฿18,900,000)from $1,943/m²
Phuket, Thailand
VillaUnder Construction15 total units11 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-12-31 |
| Total Units | 15 |
| Available Units | 11 |
| Area | 274 – 374 m² |
| Price Range | $532,394 – $729,577 |
| Price per m² | $1,943/m² |
Description
Available Units
3 Bedrooms274 m²
$630,986(฿22,400,000) – $698,592(฿24,800,000)
7 available units
4 Bedrooms374 m²
$729,577(฿25,900,000) – $926,761(฿32,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,452
Annual Net Income
$53,420
Gross Rental Yield
11.6%
Net Rental Yield
8.5%
Value in 5 Years
$844,401
Total 5-Year ROI
76%
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
Yoga Zona
Tennisnyy Kort
Kovorking
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $532,394(฿18,900,000)
$1,943/m²
Type
Villa
Area
274–374 m²
Completion
2028-12-31
Available Units
11/15