20 photos
+13
20 photos
Sea Central Villa
from $1,461,408(฿51,880,000)from $3,304/m²
Phuket, Thailand
VillaReady to Move In1 total units1 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 1 |
| Available Units | 1 unit types |
| Area | 442 – 442 m² |
| Price Range | $1,461,408 – $1,461,408 |
| Price per m² | $3,304/m² |
Description
Available Units
4 Bedrooms442 m²
$1,461,408(฿51,880,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,814
Annual Net Income
$81,769
Gross Rental Yield
7.7%
Net Rental Yield
5.6%
Value in 5 Years
$1,955,694
Total 5-Year ROI
62%
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.
Location
Similar Properties
Price Range
from $1,461,408(฿51,880,000)
$3,304/m²
Type
Villa
Area
442–442 m²
Completion
Available Units
1 unit types