25 photos
+18
25 photos
Serene Raya Villas Bangjo
from $633,803(฿22,500,000)from $1,859/m²
Phuket, Thailand
VillaUnder Construction12 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 12 |
| Available Units | 5 |
| Area | 334 – 395 m² |
| Price Range | $633,803 – $835,493 |
| Price per m² | $1,859/m² |
Description
Available Units
3 Bedrooms341 m²
$633,803(฿22,500,000) – $821,408(฿29,160,000)
4 available units
4 Bedrooms381 m²
$835,493(฿29,660,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,338
Annual Net Income
$52,061
Gross Rental Yield
11.5%
Net Rental Yield
8.2%
Value in 5 Years
$848,171
Total 5-Year ROI
75%
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
Park
Private Swimming Pools
Supports Home Automation
Optional Ev Charger
Location
Similar Properties
Price Range
from $633,803(฿22,500,000)
$1,859/m²
Type
Villa
Area
334–395 m²
Completion
Available Units
5/12