10 photos
+3
10 photos
Nai Home Srisunthon2
from $208,169(฿7,390,000)from $1,031/m²
Phuket, Thailand
VillaReady to Move In3 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-09-29 |
| Total Units | 3 |
| Available Units | 1 |
| Area | 170 – 170 m² |
| Price Range | $208,169 – $208,169 |
| Price per m² | $1,031/m² |
Description
Available Units
3 Bedrooms170 m²
$208,169(฿7,390,000) – $225,070(฿7,990,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,679
Annual Net Income
$20,143
Gross Rental Yield
14.0%
Net Rental Yield
9.7%
Value in 5 Years
$278,577
Total 5-Year ROI
82%
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.
Location
Similar Properties
Price Range
from $208,169(฿7,390,000)
$1,031/m²
Type
Villa
Area
170–170 m²
Completion
2024-09-29
Available Units
1/3