5 photos
5 photos
Pruksa Ville Thalang-Thepkasattri
from $121,127(฿4,300,000)from $1,335/m²
Phuket, Thailand
VillaUnder Construction8 total units8 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 8 |
| Available Units | 8 |
| Area | 91 – 91 m² |
| Price Range | $121,127 – $121,127 |
| Price per m² | $1,335/m² |
Description
Available Units
3 Bedrooms91 m²
$121,127(฿4,300,000) – $208,169(฿7,390,000)
8 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,812
Annual Net Income
$21,745
Gross Rental Yield
24.1%
Net Rental Yield
18.0%
Value in 5 Years
$162,095
Total 5-Year ROI
124%
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 $121,127(฿4,300,000)
$1,335/m²
Type
Villa
Area
91–91 m²
Completion
2026-06-30
Available Units
8/8