32 photos
+25
32 photos
Phuvista Naithon
from $814,085(฿28,900,000)from $2,820/m²
Phuket, Thailand
VillaUnder Construction7 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 7 |
| Available Units | 4 |
| Area | 556 – 556 m² |
| Price Range | $814,085 – $2,112,676 |
| Price per m² | $2,820/m² |
Description
Available Units
3 Bedrooms289 m²
$814,085(฿28,900,000) – $971,831(฿34,500,000)
2 available units
4 Bedrooms556 m²
$1,323,944(฿47,000,000) – $2,112,676(฿75,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,426
Annual Net Income
$53,116
Gross Rental Yield
9.0%
Net Rental Yield
6.5%
Value in 5 Years
$1,089,429
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 $814,085(฿28,900,000)
$2,820/m²
Type
Villa
Area
556–556 m²
Completion
2026-09-30
Available Units
4/7