22 photos
+15
22 photos
The Teak
from $830,986(฿29,500,000)from $3,351/m²
Phuket, Thailand
VillaUnder Construction17 total units9 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 17 |
| Available Units | 9 |
| Area | 248 – 577 m² |
| Price Range | $830,986 – $1,405,634 |
| Price per m² | $3,351/m² |
Description
Available Units
3 Bedrooms294 m²
$822,535(฿29,200,000) – $842,254(฿29,900,000)
4 Bedrooms248 m²
$830,986(฿29,500,000) – $1,115,211(฿39,590,000)
4 available units
5 Bedrooms567 m²
$1,115,211(฿39,590,000) – $1,405,634(฿49,900,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,418
Annual Net Income
$53,014
Gross Rental Yield
8.9%
Net Rental Yield
6.4%
Value in 5 Years
$1,100,738
Total 5-Year ROI
66%
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
Private Swimming Pools
Location
Similar Properties
Price Range
from $830,986(฿29,500,000)
$3,351/m²
Type
Villa
Area
248–577 m²
Completion
Available Units
9/17