20 photos
+13
20 photos
The Shann Villas Phuket
from $1,201,408(฿42,650,000)from $3,566/m²
Phuket, Thailand
VillaUnder Construction8 total units7 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 8 |
| Available Units | 7 |
| Area | 293 – 452 m² |
| Price Range | $1,201,408 – $1,830,986 |
| Price per m² | $3,566/m² |
Description
Available Units
4 Bedrooms293 m²
$1,112,676(฿39,500,000) – $1,267,606(฿45,000,000)
5 available units
calculator.unitType_5br383 m²
$1,436,620(฿51,000,000) – $1,492,958(฿53,000,000)
2 available units
calculator.unitType_6br452 m²
$1,830,986(฿65,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$7,066
Annual Net Income
$84,791
Gross Rental Yield
10.1%
Net Rental Yield
7.6%
Value in 5 Years
$1,489,012
Total 5-Year ROI
72%
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 $1,201,408(฿42,650,000)
$3,566/m²
Type
Villa
Area
293–452 m²
Completion
2026-06-30
Available Units
7/8