18 photos
+11
18 photos
The Chapter Tropical Modern Pool Villa
from $549,296(฿19,500,000)from $1,556/m²
Phuket, Thailand
VillaUnder Construction4 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 4 |
| Available Units | 4 |
| Area | 341 – 364 m² |
| Price Range | $549,296 – $588,732 |
| Price per m² | $1,556/m² |
Description
Available Units
4 Bedrooms341 m²
$549,296(฿19,500,000) – $588,732(฿20,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,597
Annual Net Income
$55,165
Gross Rental Yield
14.0%
Net Rental Yield
10.0%
Value in 5 Years
$735,082
Total 5-Year ROI
84%
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
Zaryadnaya Stantsiya Dlya Elektromobiley
Location
Similar Properties
Price Range
from $549,296(฿19,500,000)
$1,556/m²
Type
Villa
Area
341–364 m²
Completion
2026-06-30
Available Units
4/4