13 photos
+6
13 photos
Naturale Cherng Talay
from $995,775(฿35,350,000)from $2,786/m²
Phuket, Thailand
VillaReady to Move In4 total units3 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 4 |
| Available Units | 3 |
| Area | 357 – 511 m² |
| Price Range | $995,775 – $1,915,493 |
| Price per m² | $2,786/m² |
Description
Available Units
3 Bedrooms357 m²
$995,775(฿35,350,000) – $1,052,394(฿37,360,000)
2 available units
4 Bedrooms454 m²
$1,591,549(฿56,500,000) – $1,915,493(฿68,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$8,775
Annual Net Income
$105,301
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$1,532,123
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 $995,775(฿35,350,000)
$2,786/m²
Type
Villa
Area
357–511 m²
Completion
2025-12-31
Available Units
3/4