5 photos
5 photos
Nai Home Srisunthon3
from $168,732(฿5,990,000)from $1,180/m²
Phuket, Thailand
VillaPre-sale3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — |
| Total Units | 3 |
| Available Units | 3 |
| Area | 143 – 143 m² |
| Price Range | $168,732 – $168,732 |
| Price per m² | $1,180/m² |
Description
Available Units
3 Bedrooms143 m²
$168,732(฿5,990,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,724
Annual Net Income
$20,691
Gross Rental Yield
17.3%
Net Rental Yield
12.3%
Value in 5 Years
$225,802
Total 5-Year ROI
95%
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 $168,732(฿5,990,000)
$1,180/m²
Type
Villa
Area
143–143 m²
Completion
Available Units
3/3