220 photos
+213
220 photos
Riverhouse Phuket
from $718,028(฿25,490,000)from $3,149/m²
Phuket, Thailand
VillaPlanned29 total units14 available units
Key Facts
| Type | Villa |
| Completion | Planned — 2020-12-31 |
| Total Units | 29 |
| Available Units | 14 |
| Area | 228 – 400 m² |
| Price Range | $718,028 – $1,126,479 |
| Price per m² | $3,149/m² |
Description
Available Units
2 Bedrooms228 m²
$661,690(฿23,490,000)
3 available units
3 Bedrooms316 m²
$816,620(฿28,990,000) – $1,126,479(฿39,990,000)
9 available units
4 Bedrooms400 m²
$1,295,493(฿45,990,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,639
Annual Net Income
$31,669
Gross Rental Yield
6.8%
Net Rental Yield
4.8%
Value in 5 Years
$885,491
Total 5-Year ROI
58%
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 $718,028(฿25,490,000)
$3,149/m²
Type
Villa
Area
228–400 m²
Completion
2020-12-31
Available Units
14/29