37 photos
+30
37 photos
Tri Vananda
from $1,715,101(฿60,886,100)from $5,277/m²
Phuket, Thailand
VillaUnder Construction7 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 7 |
| Available Units | 6 |
| Area | 325 – 780 m² |
| Price Range | $1,715,101 – $3,719,549 |
| Price per m² | $5,277/m² |
Description
Available Units
2 Bedrooms325 m²
$1,715,101(฿60,886,100) – $2,213,820(฿78,590,610)
3 available units
3 Bedrooms404 m²
$2,327,011(฿82,608,900) – $2,844,264(฿100,971,360)
2 available units
4 Bedrooms779 m²
$3,719,549(฿132,044,000) – $4,279,377(฿151,917,900)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,475
Annual Net Income
$29,702
Gross Rental Yield
2.6%
Net Rental Yield
1.7%
Value in 5 Years
$2,295,193
Total 5-Year ROI
42%
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
Laundzh
Restoran
Plavatelnyy Basseyn
Begovaya Dorozhka
Bar
Sportzal
Balnyy Zal
Detskaya Zona
Detskaya Ploshchadka
Sad
Location
Similar Properties
Price Range
from $1,715,101(฿60,886,100)
$5,277/m²
Type
Villa
Area
325–780 m²
Completion
2027-12-31
Available Units
6/7