29 photos
+22
29 photos
The Residence Prime by Andaman Asset Solution
from $772,509(฿27,424,070)from $1,940/m²
Phuket, Thailand
VillaReady to Move In62 total units22 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-03-31 |
| Total Units | 62 |
| Available Units | 22 |
| Area | 398 – 398 m² |
| Price Range | $772,509 – $772,509 |
| Price per m² | $1,940/m² |
Description
Available Units
3 Bedrooms398 m²
$708,332(฿25,145,802) – $796,585(฿28,278,770)
22 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,242
Annual Net Income
$50,905
Gross Rental Yield
10.3%
Net Rental Yield
7.2%
Value in 5 Years
$947,909
Total 5-Year ROI
70%
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
Sportzal
Plavatelnyy Basseyn
Sad
Kovorking
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $772,509(฿27,424,070)
$1,940/m²
Type
Villa
Area
398–398 m²
Completion
2025-03-31
Available Units
22/62