17 photos
+10
17 photos
Stella Matutina
from $404,225(฿14,350,000)from $1,914/m²
Phuket, Thailand
VillaUnder Construction8 total units8 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-03-31 |
| Total Units | 8 |
| Available Units | 8 |
| Area | 211 – 729 m² |
| Price Range | $404,225 – $1,317,183 |
| Price per m² | $1,914/m² |
Description
Available Units
2 Bedrooms211 m²
$404,225(฿14,350,000)
1 available units
3 Bedrooms215 m²
$429,577(฿15,250,000) – $531,690(฿18,875,000)
6 available units
4 Bedrooms729 m²
$1,317,183(฿46,760,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,668
Annual Net Income
$32,014
Gross Rental Yield
11.1%
Net Rental Yield
7.9%
Value in 5 Years
$540,945
Total 5-Year ROI
73%
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 $404,225(฿14,350,000)
$1,914/m²
Type
Villa
Area
211–729 m²
Completion
2027-03-31
Available Units
8/8