190 photos
+183
190 photos
Qnity by Wallaya Villas
from $842,910(฿29,923,300)from $1,983/m²
Phuket, Thailand
VillaUnder Construction18 total units10 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 18 |
| Available Units | 10 |
| Area | 425 – 816 m² |
| Price Range | $842,910 – $1,574,332 |
| Price per m² | $1,983/m² |
Description
Available Units
3 Bedrooms425 m²
$721,380(฿25,609,000) – $872,451(฿30,972,000)
7 available units
4 Bedrooms632 m²
$1,033,887(฿36,703,000) – $1,036,056(฿36,780,000)
2 available units
calculator.unitType_5br816 m²
$1,348,338(฿47,866,000) – $1,355,775(฿48,130,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,196
Annual Net Income
$50,357
Gross Rental Yield
10.1%
Net Rental Yield
7.0%
Value in 5 Years
$965,370
Total 5-Year ROI
69%
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 $842,910(฿29,923,300)
$1,983/m²
Type
Villa
Area
425–816 m²
Completion
2026-06-30
Available Units
10/18