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 – $1,580,282 |
| Price per m² | $1,983/m² |
Description
Available Units
3 Bedrooms425 m²
$842,910(฿29,923,300) – $1,028,515(฿36,512,300)
6 available units
4 Bedrooms632 m²
$1,206,839(฿42,842,800) – $1,209,442(฿42,935,200)
2 available units
5 Bedrooms816 m²
$1,574,332(฿55,888,800) – $1,583,256(฿56,205,600)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,196
Annual Net Income
$50,357
Gross Rental Yield
8.7%
Net Rental Yield
6.0%
Value in 5 Years
$1,128,004
Total 5-Year ROI
64%
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