36 photos
+29
36 photos
Terra Azalea
from $605,634(฿21,500,000)from $2,577/m²
Phuket, Thailand
VillaUnder Construction2 total units2 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-06-30 |
| Total Units | 2 |
| Available Units | 2 |
| Area | 235 – 235 m² |
| Price Range | $605,634 – $605,634 |
| Price per m² | $2,577/m² |
Description
Available Units
4 Bedrooms235 m²
$605,634(฿21,500,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,307
Annual Net Income
$63,682
Gross Rental Yield
14.0%
Net Rental Yield
10.5%
Value in 5 Years
$810,475
Total 5-Year ROI
86%
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 $605,634(฿21,500,000)
$2,577/m²
Type
Villa
Area
235–235 m²
Completion
2027-06-30
Available Units
2/2