19 photos
+12
19 photos
The Baya Villa
from $726,761(฿25,800,000)from $1,950/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 373 – 450 m² |
| Price Range | $726,761 – $873,239 |
| Price per m² | $1,950/m² |
Description
Available Units
3 Bedrooms373 m²
$726,761(฿25,800,000)
1 available units
4 Bedrooms419 m²
$816,901(฿29,000,000) – $873,239(฿31,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,284
Annual Net Income
$51,412
Gross Rental Yield
10.1%
Net Rental Yield
7.1%
Value in 5 Years
$972,570
Total 5-Year ROI
69%
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 $726,761(฿25,800,000)
$1,950/m²
Type
Villa
Area
373–450 m²
Completion
2027-12-31
Available Units
3/3