33 photos
+26
33 photos
The Passion Residence Urban
from $391,549(฿13,900,000)from $1,631/m²
Phuket, Thailand
VillaUnder Construction4 total units4 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 4 |
| Available Units | 4 |
| Area | 240 – 240 m² |
| Price Range | $391,549 – $391,549 |
| Price per m² | $1,631/m² |
Description
Available Units
3 Bedrooms240 m²
$391,549(฿13,900,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,282
Annual Net Income
$39,385
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$523,981
Total 5-Year ROI
84%
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 $391,549(฿13,900,000)
$1,631/m²
Type
Villa
Area
240–240 m²
Completion
2026-09-30
Available Units
4/4