8 photos
+1
8 photos
Sri Panwa Lagoon Phuket
from $1,233,803(฿43,800,000)from $4,600/m²
Phuket, Thailand
VillaUnder Construction27 total units22 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2029-12-31 |
| Total Units | 27 |
| Available Units | 22 |
| Area | 268 – 1002 m² |
| Price Range | $1,233,803 – $4,754,930 |
| Price per m² | $4,600/m² |
Description
Available Units
3 Bedrooms268 m²
$1,233,803(฿43,800,000) – $1,966,197(฿69,800,000)
7 available units
4 Bedrooms380 m²
$1,261,972(฿44,800,000) – $2,304,225(฿81,800,000)
7 available units
5 Bedrooms422 m²
$1,290,141(฿45,800,000) – $3,909,859(฿138,800,000)
6 available units
6 Bedrooms964 m²
$4,557,746(฿161,800,000) – $4,754,930(฿168,800,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,462
Annual Net Income
$53,541
Gross Rental Yield
5.9%
Net Rental Yield
4.3%
Value in 5 Years
$1,651,106
Total 5-Year ROI
56%
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
Yoga Zona
Sportzal
Sad
Detskaya Ploshchadka
Location
Similar Properties
Price Range
from $1,233,803(฿43,800,000)
$4,600/m²
Type
Villa
Area
268–1002 m²
Completion
2029-12-31
Available Units
22/27