36 photos
+29
36 photos
The Ozone Luxury Villas
from $1,419,859(฿50,405,000)from $2,705/m²
Phuket, Thailand
VillaReady to Move In5 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 5 |
| Available Units | 2 |
| Area | 525 – 525 m² |
| Price Range | $1,419,859 – $1,419,859 |
| Price per m² | $2,705/m² |
Description
Available Units
5 Bedrooms525 m²
$1,419,859(฿50,405,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,674
Annual Net Income
$80,086
Gross Rental Yield
7.9%
Net Rental Yield
5.6%
Value in 5 Years
$1,900,092
Total 5-Year ROI
62%
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 $1,419,859(฿50,405,000)
$2,705/m²
Type
Villa
Area
525–525 m²
Completion
2025-12-31
Available Units
2/5