3 photos
3 photos
Tyssen Yamu
from $139,437(฿4,950,000)from $1,621/m²
Phuket, Thailand
VillaReady to Move In9 total units5 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 9 |
| Available Units | 5 |
| Area | 86 – 86 m² |
| Price Range | $139,437 – $139,437 |
| Price per m² | $1,621/m² |
Description
Available Units
3 Bedrooms86 m²
$139,437(฿4,950,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,821
Annual Net Income
$21,847
Gross Rental Yield
21.0%
Net Rental Yield
15.7%
Value in 5 Years
$186,598
Total 5-Year ROI
112%
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
Sportzal
Kafe
Location
Similar Properties
Price Range
from $139,437(฿4,950,000)
$1,621/m²
Type
Villa
Area
86–86 m²
Completion
Available Units
5/9