17 photos
+10
17 photos
Panorama Kata Ocean View Villas
from $311,099(฿11,044,000)from $2,254/m²
Phuket, Thailand
VillaReady to Move In17 total units12 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2027-12-31 |
| Total Units | 17 |
| Available Units | 12 |
| Area | 138 – 239 m² |
| Price Range | $311,099 – $673,718 |
| Price per m² | $2,254/m² |
Description
Available Units
2 Bedrooms138 m²
$311,099(฿11,044,000) – $427,761(฿15,185,500)
8 available units
3 Bedrooms213 m²
$540,811(฿19,198,800) – $673,718(฿23,917,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,640
Annual Net Income
$31,680
Gross Rental Yield
13.7%
Net Rental Yield
10.2%
Value in 5 Years
$416,320
Total 5-Year ROI
85%
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 Kata / Karon, 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 $311,099(฿11,044,000)
$2,254/m²
Type
Villa
Area
138–239 m²
Completion
2027-12-31
Available Units
12/17