47 photos
+40
47 photos
Sugar Villa
from $2,253,521(฿80,000,000)from $2,146/m²
Phuket, Thailand
VillaReady to Move In1 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 1 |
| Available Units | 1 |
| Area | 657 – 1050 m² |
| Price Range | $2,253,521 – $2,253,521 |
| Price per m² | $2,146/m² |
Description
Available Units
6 Bedrooms1050 m²
$2,253,521(฿80,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,787
Annual Net Income
$69,438
Gross Rental Yield
5.0%
Net Rental Yield
3.1%
Value in 5 Years
$3,015,720
Total 5-Year ROI
49%
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 $2,253,521(฿80,000,000)
$2,146/m²
Type
Villa
Area
657–1050 m²
Completion
Available Units
1/1