107 photos
+100
107 photos
The Breeze villas
from $957,746(฿34,000,000)from $2,316/m²
Phuket, Thailand
VillaReady to Move In21 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2022-12-31 |
| Total Units | 21 |
| Available Units | 1 |
| Area | 409 – 636 m² |
| Price Range | $957,746 – $957,746 |
| Price per m² | $2,316/m² |
Description
Available Units
3 Bedrooms414 m²
$957,746(฿34,000,000) – $967,200(฿34,335,600)
1 available units
4 Bedrooms432 m²
$981,912(฿34,857,880) – $1,620,777(฿57,537,600)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,215
Annual Net Income
$50,580
Gross Rental Yield
7.6%
Net Rental Yield
5.3%
Value in 5 Years
$1,281,681
Total 5-Year ROI
60%
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.
Location
Similar Properties
Price Range
from $957,746(฿34,000,000)
$2,316/m²
Type
Villa
Area
409–636 m²
Completion
2022-12-31
Available Units
1/21