104 photos
+97
104 photos
Sierra Vista Phuket Villa
from $560,563(฿19,900,000)from $1,492/m²
Phuket, Thailand
VillaReady to Move In7 total units3 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2026-06-30 |
| Total Units | 7 |
| Available Units | 3 |
| Area | 376 – 466 m² |
| Price Range | $560,563 – $560,563 |
| Price per m² | $1,492/m² |
Description
Available Units
4 Bedrooms376 m²
$560,563(฿19,900,000) – $616,901(฿21,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,644
Annual Net Income
$55,729
Gross Rental Yield
14.0%
Net Rental Yield
9.9%
Value in 5 Years
$750,160
Total 5-Year ROI
84%
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
Sad
Sistema Umnogo Doma
Location
Similar Properties
Price Range
from $560,563(฿19,900,000)
$1,492/m²
Type
Villa
Area
376–466 m²
Completion
2026-06-30
Available Units
3/7