19 photos
+12
19 photos
Mouana Grande Chalong Bay
from $1,084,507(฿38,500,000)from $2,001/m²
Phuket, Thailand
VillaUnder Construction24 total units20 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 24 |
| Available Units | 20 |
| Area | 521 – 596 m² |
| Price Range | $1,084,507 – $1,369,014 |
| Price per m² | $2,001/m² |
Description
Available Units
4 Bedrooms586 m²
$1,802,817(฿64,000,000)
5 Bedrooms521 m²
$1,036,620(฿36,800,000) – $1,369,014(฿48,600,000)
20 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,681
Annual Net Income
$80,167
Gross Rental Yield
10.8%
Net Rental Yield
7.7%
Value in 5 Years
$1,387,231
Total 5-Year ROI
72%
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 $1,084,507(฿38,500,000)
$2,001/m²
Type
Villa
Area
521–596 m²
Completion
2026-12-31
Available Units
20/24