14 photos
+7
14 photos
Raintree Villa Phuket (Phase 2)
from $605,634(฿21,500,000)from $2,109/m²
Phuket, Thailand
VillaUnder Construction7 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-09-30 |
| Total Units | 7 |
| Available Units | 1 |
| Area | 287 – 288 m² |
| Price Range | $605,634 – $690,141 |
| Price per m² | $2,109/m² |
Description
Available Units
3 Bedrooms287 m²
$605,634(฿21,500,000) – $661,972(฿23,500,000)
1 available units
4 Bedrooms300 m²
$690,141(฿24,500,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,430
Annual Net Income
$53,156
Gross Rental Yield
12.1%
Net Rental Yield
8.8%
Value in 5 Years
$810,475
Total 5-Year ROI
78%
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.
Location
Similar Properties
Price Range
from $605,634(฿21,500,000)
$2,109/m²
Type
Villa
Area
287–288 m²
Completion
2027-09-30
Available Units
1/7