15 photos
+8
15 photos
The Ozone Grand Residences (Phase 4)
from $781,282(฿27,735,500)from $2,741/m²
Phuket, Thailand
VillaReady to Move In12 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 12 |
| Available Units | 2 |
| Area | 285 – 285 m² |
| Price Range | $781,282 – $781,282 |
| Price per m² | $2,741/m² |
Description
Available Units
3 Bedrooms285 m²
$781,282(฿27,735,500)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,433
Annual Net Income
$53,197
Gross Rental Yield
9.4%
Net Rental Yield
6.8%
Value in 5 Years
$1,045,531
Total 5-Year ROI
68%
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 $781,282(฿27,735,500)
$2,741/m²
Type
Villa
Area
285–285 m²
Completion
2025-12-31
Available Units
2/12