15 photos
+8
15 photos
Tiara Saku Villas in Nai Thon
from $926,761(฿32,900,000)from $2,069/m²
Phuket, Thailand
VillaUnder Construction13 total units13 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-09-30 |
| Total Units | 13 |
| Available Units | 13 |
| Area | 448 – 448 m² |
| Price Range | $926,761 – $1,197,183 |
| Price per m² | $2,069/m² |
Description
Available Units
3 Bedrooms448 m²
$926,761(฿32,900,000) – $1,197,183(฿42,500,000)
13 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,158
Annual Net Income
$49,891
Gross Rental Yield
7.9%
Net Rental Yield
5.4%
Value in 5 Years
$1,240,215
Total 5-Year ROI
61%
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 $926,761(฿32,900,000)
$2,069/m²
Type
Villa
Area
448–448 m²
Completion
2027-09-30
Available Units
13/13