20 photos
+13
20 photos
Punyisa Casua
from $2,228,050(฿79,095,770)from $3,350/m²
Phuket, Thailand
VillaUnder Construction6 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 6 |
| Available Units | 4 |
| Area | 564 – 1053 m² |
| Price Range | $2,228,050 – $3,631,045 |
| Price per m² | $3,350/m² |
Description
Available Units
3 Bedrooms665 m²
$2,228,050(฿79,095,770) – $2,272,219(฿80,663,770)
3 available units
5 Bedrooms1053 m²
$3,631,045(฿128,902,100)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,791
Annual Net Income
$45,490
Gross Rental Yield
3.3%
Net Rental Yield
2.0%
Value in 5 Years
$2,981,633
Total 5-Year ROI
44%
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
Location
Similar Properties
Price Range
from $2,228,050(฿79,095,770)
$3,350/m²
Type
Villa
Area
564–1053 m²
Completion
2027-12-31
Available Units
4/6