16 photos
+9
16 photos
Ocean Palms Villa Bangtao
from $619,437(฿21,990,000)from $2,041/m²
Phuket, Thailand
VillaReady to Move In6 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 6 |
| Available Units | 2 unit types |
| Area | 304 – 392 m² |
| Price Range | $619,437 – $1,098,310 |
| Price per m² | $2,041/m² |
Description
Available Units
2 Bedrooms304 m²
$619,437(฿21,990,000) – $675,775(฿23,990,000)
3 Bedrooms392 m²
$1,098,310(฿38,990,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,320
Annual Net Income
$63,843
Gross Rental Yield
14.0%
Net Rental Yield
10.3%
Value in 5 Years
$910,156
Total 5-Year ROI
98%
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 Bang Tao / Laguna, 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 $619,437(฿21,990,000)
$2,041/m²
Type
Villa
Area
304–392 m²
Completion
Available Units
2 unit types