15 photos
+8
15 photos
Rungtiva Private Pool Villas
from $504,225(฿17,900,000)from $1,854/m²
Phuket, Thailand
VillaUnder Construction13 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 13 |
| Available Units | 6 |
| Area | 262 – 297 m² |
| Price Range | $504,225 – $718,310 |
| Price per m² | $1,854/m² |
Description
Available Units
3 Bedrooms272 m²
$504,225(฿17,900,000) – $676,056(฿24,000,000)
5 available units
4 Bedrooms297 m²
$718,310(฿25,500,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,289
Annual Net Income
$51,471
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$674,767
Total 5-Year ROI
85%
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
Private Swimming Pools
Location
Similar Properties
Price Range
from $504,225(฿17,900,000)
$1,854/m²
Type
Villa
Area
262–297 m²
Completion
Available Units
6/13