50 photos
+43
50 photos
Nakara Luxury Grand Villas
from $1,039,437(฿36,900,000)from $2,268/m²
Phuket, Thailand
VillaReady to Move In6 total units5 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2024-05-31 |
| Total Units | 6 |
| Available Units | 5 |
| Area | 458 – 517 m² |
| Price Range | $1,039,437 – $1,794,085 |
| Price per m² | $2,268/m² |
Description
Available Units
4 Bedrooms458 m²
$1,089,859(฿38,690,000) – $1,392,958(฿49,450,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,787
Annual Net Income
$81,445
Gross Rental Yield
10.3%
Net Rental Yield
7.5%
Value in 5 Years
$1,458,477
Total 5-Year ROI
71%
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
Restoran
Sistema Umnogo Doma
Zaryadnaya Stantsiya Dlya Elektromobiley
Location
Similar Properties
Price Range
from $1,039,437(฿36,900,000)
$2,268/m²
Type
Villa
Area
458–517 m²
Completion
2024-05-31
Available Units
5/6