40 photos
+33
40 photos
Sunny Moon Village
from $678,710from $4,555/m²
Phuket, Thailand
VillaUnder Construction35 total units24 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 35 |
| Available Units | 24 |
| Area | 149 – 215 m² |
| Price Range | $678,710 – $1,062,949 |
| Price per m² | $4,555/m² |
Description
Available Units
2 Bedrooms149 m²
$678,710 – $736,649
9 available units
3 Bedrooms162 m²
$764,924 – $811,686
9 available units
4 Bedrooms215 m²
$991,290 – $1,062,949
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$34,007
Annual Net Income
$408,088
Gross Rental Yield
94.1%
Net Rental Yield
60.1%
Value in 5 Years
$908,267
Total 5-Year ROI
334%
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
Playground
Spa & Wellness
Padel Court
Ev Charger
Fitness Center
Co Working Space
Café
Kids Club
Smart Home System
Private Swimming Pools
Lobby Area
Pet Friendly
Location
Similar Properties
Price Range
from $678,710
$4,555/m²
Type
Villa
Area
149–215 m²
Completion
Available Units
24/35