41 photos
+34
41 photos
Porina Grand Hill
from $1,309,859(฿46,500,000)from $1,660/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 3 |
| Available Units | 3 |
| Area | 789 – 890 m² |
| Price Range | $1,309,859 – $1,676,056 |
| Price per m² | $1,660/m² |
Description
Available Units
6 Bedrooms789 m²
$1,309,859(฿46,500,000) – $1,521,127(฿54,000,000)
2 available units
7 Bedrooms890 m²
$1,676,056(฿59,500,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,228
Annual Net Income
$74,732
Gross Rental Yield
8.6%
Net Rental Yield
5.7%
Value in 5 Years
$1,752,887
Total 5-Year ROI
62%
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
Private Swimming Pools
Location
Similar Properties
Price Range
from $1,309,859(฿46,500,000)
$1,660/m²
Type
Villa
Area
789–890 m²
Completion
Available Units
3/3