72 photos
+65
72 photos
Serrana
from $1,309,859(฿46,500,000)from $3,075/m²
Phuket, Thailand
VillaPre-sale20 total units16 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-12 |
| Total Units | 20 |
| Available Units | 16 |
| Area | 426 – 515 m² |
| Price Range | $1,309,859 – $1,746,479 |
| Price per m² | $3,075/m² |
Description
Available Units
Villa501 m²
$1,661,972(฿59,000,000) – $1,746,479(฿62,000,000)
5 available units
Villa426 m²
$1,436,620(฿51,000,000) – $1,492,958(฿53,000,000)
5 available units
Villa515 m²
$1,309,859(฿46,500,000) – $1,380,282(฿49,000,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,691
Annual Net Income
$80,289
Gross Rental Yield
8.6%
Net Rental Yield
6.1%
Value in 5 Years
$1,752,887
Total 5-Year ROI
64%
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 Pool
Fitness Center
24/7 Security
Parking
Garden
CCTV Monitoring
Fully Furnished
Location
Similar Properties
Price Range
from $1,309,859(฿46,500,000)
$3,075/m²
Type
Villa
Area
426–515 m²
Completion
2027-12
Available Units
16/20