5 photos
5 photos
The Palm Kathu-Patong
from $447,887(฿15,900,000)from $1,534/m²
Phuket, Thailand
VillaReady to Move In2 total units2 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 2 |
| Available Units | 2 |
| Area | 292 – 292 m² |
| Price Range | $447,887 – $450,704 |
| Price per m² | $1,534/m² |
Description
Available Units
292 m²
$447,887(฿15,900,000) – $450,704(฿16,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,725
Annual Net Income
$44,698
Gross Rental Yield
14.0%
Net Rental Yield
10.0%
Value in 5 Years
$571,630
Total 5-Year ROI
78%
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 Patong, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Location
Similar Properties
Price Range
from $447,887(฿15,900,000)
$1,534/m²
Type
Villa
Area
292–292 m²
Completion
Available Units
2/2