27 photos
+20
27 photos
Orbita Villa-Town
from $754,930(฿26,800,000)from $1,731/m²
Phuket, Thailand
VillaUnder Construction16 total units11 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-01-01 |
| Total Units | 16 |
| Available Units | 11 |
| Area | 436 – 451 m² |
| Price Range | $754,930 – $1,008,451 |
| Price per m² | $1,731/m² |
Description
Available Units
4 Bedrooms436 m²
$754,930(฿26,800,000) – $811,268(฿28,800,000)
11 available units
calculator.unitType_5br436 m²
$754,930(฿26,800,000)
1 available units
calculator.unitType_6br451 m²
$1,008,451(฿35,800,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,373
Annual Net Income
$76,479
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$1,010,266
Total 5-Year ROI
84%
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
Shattl Servis
Detskaya Ploshchadka
Zaryadnaya Stantsiya Dlya Elektromobiley
Mini Market
Kovorking
Prachechnaya
Sportzal
Yoga Zona
Tennisnyy Kort
Kafe
Begovaya Dorozhka
Laundzh
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $754,930(฿26,800,000)
$1,731/m²
Type
Villa
Area
436–451 m²
Completion
2027-01-01
Available Units
11/16