25 photos
+18
25 photos
Sinara Pool Villas
from $757,746(฿26,900,000)from $1,641/m²
Phuket, Thailand
VillaUnder Construction6 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 6 |
| Available Units | 6 |
| Area | 462 – 479 m² |
| Price Range | $757,746 – $842,254 |
| Price per m² | $1,641/m² |
Description
Available Units
2 Bedrooms479 m²
$842,254(฿29,900,000)
1 available units
3 Bedrooms462 m²
$757,746(฿26,900,000) – $785,915(฿27,900,000)
3 available units
4 Bedrooms479 m²
$814,085(฿28,900,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,134
Annual Net Income
$49,607
Gross Rental Yield
9.6%
Net Rental Yield
6.5%
Value in 5 Years
$1,014,036
Total 5-Year ROI
67%
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
Location
Similar Properties
Price Range
from $757,746(฿26,900,000)
$1,641/m²
Type
Villa
Area
462–479 m²
Completion
2026-06-30
Available Units
6/6