13 photos
+6
13 photos
Punyisa Cocos
from $2,174,648(฿77,200,000)from $3,336/m²
Phuket, Thailand
VillaUnder Construction4 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 4 |
| Available Units | 2 unit types |
| Area | 565 – 938 m² |
| Price Range | $2,174,648 – $3,290,141 |
| Price per m² | $3,336/m² |
Description
Available Units
4 Bedrooms652 m²
$2,174,648(฿77,200,000) – $2,622,535(฿93,100,000)
5 Bedrooms951 m²
$3,290,141(฿116,800,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,459
Annual Net Income
$77,510
Gross Rental Yield
5.2%
Net Rental Yield
3.6%
Value in 5 Years
$2,910,169
Total 5-Year ROI
52%
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
Sistema Umnogo Doma
Location
Similar Properties
Price Range
from $2,174,648(฿77,200,000)
$3,336/m²
Type
Villa
Area
565–938 m²
Completion
2027-12-31
Available Units
2 unit types