13 photos
+6
13 photos
Naturale Cherng Talay
from $1,052,394(฿37,360,000)from $2,945/m²
Phuket, Thailand
VillaReady to Move In4 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 4 |
| Available Units | 2 |
| Area | 357 – 511 m² |
| Price Range | $1,052,394 – $1,591,549 |
| Price per m² | $2,945/m² |
Description
Available Units
3 Bedrooms357 m²
$1,154,930(฿41,000,000) – $1,436,620(฿51,000,000)
3 available units
4 Bedrooms511 m²
$1,915,493(฿68,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$10,274
Annual Net Income
$123,289
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$1,777,002
Total 5-Year ROI
107%
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 Layan / Cherng Talay, Phuket 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 $1,052,394(฿37,360,000)
$2,945/m²
Type
Villa
Area
357–511 m²
Completion
2025-12-31
Available Units
2/4