220 photos
+213
220 photos
Riverhouse Phuket
from $718,028(฿25,490,000)from $3,149/m²
Phuket, Thailand
VillaPlanned29 total units6 available units
Key Facts
| Type | Villa |
| Completion | Planned — 2020-12-31 |
| Total Units | 29 |
| Available Units | 6 |
| Area | 228 – 400 m² |
| Price Range | $718,028 – $1,126,479 |
| Price per m² | $3,149/m² |
Description
Available Units
2 Bedrooms228 m²
$718,028(฿25,490,000)
2 available units
3 Bedrooms316 m²
$867,324(฿30,790,000) – $1,098,310(฿38,990,000)
2 available units
4 Bedrooms400 m²
$1,126,479(฿39,990,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,639
Annual Net Income
$31,669
Gross Rental Yield
6.3%
Net Rental Yield
4.4%
Value in 5 Years
$960,884
Total 5-Year ROI
56%
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
6/29