25 photos
+18
25 photos
NAI Villas Urban
from $365,915(฿12,990,000)from $1,220/m²
Phuket, Thailand
VillaUnder Construction1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 1 |
| Available Units | 1 |
| Area | 300 – 300 m² |
| Price Range | $365,915 – $365,915 |
| Price per m² | $1,220/m² |
Description
Available Units
3 Bedrooms300 m²
$365,915(฿12,990,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,939
Annual Net Income
$35,271
Gross Rental Yield
14.0%
Net Rental Yield
9.6%
Value in 5 Years
$489,677
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 $365,915(฿12,990,000)
$1,220/m²
Type
Villa
Area
300–300 m²
Completion
2026-06-30
Available Units
1/1