13 photos
+6
13 photos
Saiyuan Estate
from $276,056(฿9,800,000)from $1,793/m²
Phuket, Thailand
VillaReady to Move In4 total units4 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2014-04-01 |
| Total Units | 4 |
| Available Units | 4 |
| Area | 154 – 178 m² |
| Price Range | $276,056 – $276,056 |
| Price per m² | $1,793/m² |
Description
Available Units
2 Bedrooms154 m²
$276,056(฿9,800,000) – $394,366(฿14,000,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,340
Annual Net Income
$28,076
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$369,426
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
Plavatelnyy Basseyn
Sportzal
Location
Similar Properties
Price Range
from $276,056(฿9,800,000)
$1,793/m²
Type
Villa
Area
154–178 m²
Completion
2014-04-01
Available Units
4/4