53 photos
+46
53 photos
The Liberty by Wallaya Villas
from $231,972(฿8,235,000)from $3,803/m²
Phuket, Thailand
CondominiumPre-sale324 total units321 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-12 |
| Total Units | 324 |
| Available Units | 321 |
| Area | 61 – 119 m² |
| Price Range | $231,972 – $553,099 |
| Price per m² | $3,803/m² |
Description
Available Units
1 Bedroom61 m²
$231,972(฿8,235,000) – $506,620(฿17,985,000)
258 available units
2 Bedrooms96 m²
$285,718(฿10,143,000) – $553,099(฿19,635,000)
63 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,560
Annual Net Income
$18,724
Gross Rental Yield
10.7%
Net Rental Yield
8.1%
Value in 5 Years
$310,431
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
Swimming Pool
Fitness Center
24/7 Security
Parking
24h Reception
Balcony
Fully Furnished
Location
Similar Properties
Price Range
from $231,972(฿8,235,000)
$3,803/m²
Type
Condominium
Area
61–119 m²
Completion
2028-12
Available Units
321/324