12 photos
+5
12 photos
Setthasiri Kohkaew
from $450,704(฿16,000,000)from $2,209/m²
Phuket, Thailand
VillaPlanned17 total units17 available units
Key Facts
| Type | Villa |
| Completion | Planned — 2026-08-13 |
| Total Units | 17 |
| Available Units | 17 |
| Area | 260 – 323 m² |
| Price Range | $450,704 – $1,016,901 |
| Price per m² | $2,209/m² |
Description
Available Units
4 Bedrooms204 m²
$450,704(฿16,000,000) – $1,016,901(฿36,100,000)
17 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,900
Annual Net Income
$46,801
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$603,144
Total 5-Year ROI
86%
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
Detskaya Ploshchadka
Sad
Location
Similar Properties
Price Range
from $450,704(฿16,000,000)
$2,209/m²
Type
Villa
Area
260–323 m²
Completion
2026-08-13
Available Units
17/17