24 photos
+17
24 photos
NAI Villas Lagoon Chalong
from $478,592(฿16,990,000)from $1,259/m²
Phuket, Thailand
VillaUnder Construction2 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 2 |
| Available Units | 1 |
| Area | 380 – 380 m² |
| Price Range | $478,592 – $478,592 |
| Price per m² | $1,259/m² |
Description
Available Units
4 Bedrooms380 m²
$478,592(฿16,990,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,865
Annual Net Income
$46,383
Gross Rental Yield
14.0%
Net Rental Yield
9.7%
Value in 5 Years
$640,463
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.
Amenities
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $478,592(฿16,990,000)
$1,259/m²
Type
Villa
Area
380–380 m²
Completion
2026-06-30
Available Units
1/2