9 photos
+2
9 photos
Quinta Lane Villas by Intira Villas
from $422,535(฿15,000,000)from $2,380/m²
Phuket, Thailand
VillaUnder Construction6 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-09-30 |
| Total Units | 6 |
| Available Units | 5 |
| Area | 178 – 178 m² |
| Price Range | $422,535 – $422,535 |
| Price per m² | $2,380/m² |
Description
Available Units
4 Bedrooms178 m²
$422,535(฿15,000,000) – $532,394(฿18,900,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,679
Annual Net Income
$44,144
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$565,447
Total 5-Year ROI
86%
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 $422,535(฿15,000,000)
$2,380/m²
Type
Villa
Area
178–178 m²
Completion
2027-09-30
Available Units
5/6