39 photos
+32
39 photos
Nature's Rest Villa Saiyuan
from $1,011,268(฿35,900,000)from $1,859/m²
Phuket, Thailand
VillaUnder Construction7 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-03-31 |
| Total Units | 7 |
| Available Units | 1 |
| Area | 409 – 544 m² |
| Price Range | $1,011,268 – $1,011,268 |
| Price per m² | $1,859/m² |
Description
Available Units
3 Bedrooms409 m²
$785,915(฿27,900,000)
4 Bedrooms544 m²
$1,011,268(฿35,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,223
Annual Net Income
$50,682
Gross Rental Yield
9.3%
Net Rental Yield
6.4%
Value in 5 Years
$1,051,732
Total 5-Year ROI
66%
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.
Location
Similar Properties
Price Range
from $1,011,268(฿35,900,000)
$1,859/m²
Type
Villa
Area
409–544 m²
Completion
2027-03-31
Available Units
1/7