101 photos
+94
101 photos
Sinae Residence
from $2,117,465(฿75,170,000)from $2,090/m²
Phuket, Thailand
VillaPre-sale7 total units7 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-06-30 |
| Total Units | 7 |
| Available Units | 7 |
| Area | 1013 – 1373 m² |
| Price Range | $2,117,465 – $2,117,465 |
| Price per m² | $2,090/m² |
Description
Available Units
4 Bedrooms1013 m²
$2,117,465(฿75,170,000) – $2,538,873(฿90,130,000)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,849
Annual Net Income
$70,188
Gross Rental Yield
5.3%
Net Rental Yield
3.3%
Value in 5 Years
$2,833,646
Total 5-Year ROI
50%
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 $2,117,465(฿75,170,000)
$2,090/m²
Type
Villa
Area
1013–1373 m²
Completion
2027-06-30
Available Units
7/7