27 photos
+20
27 photos
The Gardens by Vichara
from $985,915(฿35,000,000)from $1,892/m²
Phuket, Thailand
VillaReady to Move In3 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-09-30 |
| Total Units | 3 |
| Available Units | 2 |
| Area | 521 – 621 m² |
| Price Range | $985,915 – $1,408,451 |
| Price per m² | $1,892/m² |
Description
Available Units
4 Bedrooms521 m²
$985,915(฿35,000,000)
1 available units
5 Bedrooms621 m²
$1,408,451(฿50,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,681
Annual Net Income
$80,167
Gross Rental Yield
11.4%
Net Rental Yield
8.1%
Value in 5 Years
$1,319,377
Total 5-Year ROI
74%
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 $985,915(฿35,000,000)
$1,892/m²
Type
Villa
Area
521–621 m²
Completion
2025-09-30
Available Units
2/3