17 photos
+10
17 photos
Pirak Villa
from $1,126,479(฿39,990,000)from $2,330/m²
Phuket, Thailand
VillaReady to Move In12 total units8 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 12 |
| Available Units | 8 |
| Area | 483 – 811 m² |
| Price Range | $1,126,479 – $1,942,094 |
| Price per m² | $2,330/m² |
Description
Available Units
3 Bedrooms483 m²
$1,126,479(฿39,990,000)
1 available units
4 Bedrooms790 m²
$1,858,945(฿65,992,555) – $1,906,858(฿67,693,450)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,098
Annual Net Income
$49,181
Gross Rental Yield
6.5%
Net Rental Yield
4.4%
Value in 5 Years
$1,507,483
Total 5-Year ROI
56%
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
Plavatelnyy Basseyn
Detskiy Basseyn
Location
Similar Properties
Price Range
from $1,126,479(฿39,990,000)
$2,330/m²
Type
Villa
Area
483–811 m²
Completion
2025-12-31
Available Units
8/12