16 photos
+9
16 photos
Phirunda Pool Villas
from $450,423(฿15,990,000)from $2,108/m²
Phuket, Thailand
VillaUnder Construction17 total units12 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 17 |
| Available Units | 12 |
| Area | 252 – 400 m² |
| Price Range | $450,423 – $830,986 |
| Price per m² | $2,108/m² |
Description
Available Units
3 Bedrooms252 m²
$450,423(฿15,990,000) – $529,577(฿18,800,000)
6 available units
4 Bedrooms280 m²
$718,310(฿25,500,000) – $830,986(฿29,500,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,816
Annual Net Income
$45,795
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$602,767
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 Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Sad
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $450,423(฿15,990,000)
$2,108/m²
Type
Villa
Area
252–400 m²
Completion
2026-06-30
Available Units
12/17