37 photos
+30
37 photos
Salila Sol
from $1,180,282(฿41,900,000)from $2,361/m²
Phuket, Thailand
VillaUnder Construction5 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 5 |
| Available Units | 5 |
| Area | 500 – 594 m² |
| Price Range | $1,180,282 – $1,377,465 |
| Price per m² | $2,361/m² |
Description
Available Units
4 Bedrooms500 m²
$1,180,282(฿41,900,000) – $1,321,127(฿46,900,000)
4 available units
5 Bedrooms594 m²
$1,377,465(฿48,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,716
Annual Net Income
$80,593
Gross Rental Yield
9.5%
Net Rental Yield
6.8%
Value in 5 Years
$1,579,483
Total 5-Year ROI
68%
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 $1,180,282(฿41,900,000)
$2,361/m²
Type
Villa
Area
500–594 m²
Completion
2026-09-30
Available Units
5/5