47 photos
+40
47 photos
Sugar Villa
from $901,408(฿32,000,000)from $1,372/m²
Phuket, Thailand
VillaReady to Move In2 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 2 |
| Available Units | 2 |
| Area | 657 – 1050 m² |
| Price Range | $901,408 – $2,253,521 |
| Price per m² | $1,372/m² |
Description
Available Units
4 Bedrooms657 m²
$1,042,254(฿37,000,000)
1 available units
calculator.unitType_6br1050 m²
$2,228,169(฿79,100,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,451
Annual Net Income
$77,409
Gross Rental Yield
10.8%
Net Rental Yield
7.4%
Value in 5 Years
$1,394,770
Total 5-Year ROI
71%
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 $901,408(฿32,000,000)
$1,372/m²
Type
Villa
Area
657–1050 m²
Completion
Available Units
2/2