73 photos
+66
73 photos
Mouana Breeze Mai Khao
from $619,718(฿22,000,000)from $1,534/m²
Phuket, Thailand
VillaPre-sale7 total units6 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-09-30 |
| Total Units | 7 |
| Available Units | 6 |
| Area | 404 – 433 m² |
| Price Range | $619,718 – $814,085 |
| Price per m² | $1,534/m² |
Description
Available Units
3 Bedrooms404 m²
$619,718(฿22,000,000) – $814,085(฿28,900,000)
4 available units
4 Bedrooms433 m²
$774,648(฿27,500,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,232
Annual Net Income
$50,783
Gross Rental Yield
11.8%
Net Rental Yield
8.2%
Value in 5 Years
$829,323
Total 5-Year ROI
75%
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
Laundzh
Plavatelnyy Basseyn
Plavatelnyy Basseyn
Sportzal
Location
Similar Properties
Price Range
from $619,718(฿22,000,000)
$1,534/m²
Type
Villa
Area
404–433 m²
Completion
2027-09-30
Available Units
6/7