25 photos
+18
25 photos
Unique eco viva
from $571,831(฿20,300,000)from $1,733/m²
Phuket, Thailand
VillaPre-sale10 total units10 available units
Key Facts
| Type | Villa |
| Completion | Pre-sale — 2027-09-30 |
| Total Units | 10 |
| Available Units | 10 |
| Area | 330 – 449 m² |
| Price Range | $571,831 – $797,183 |
| Price per m² | $1,733/m² |
Description
Available Units
3 Bedrooms330 m²
$571,831(฿20,300,000)
2 available units
4 Bedrooms415 m²
$645,070(฿22,900,000) – $797,183(฿28,300,000)
8 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,357
Annual Net Income
$52,284
Gross Rental Yield
12.8%
Net Rental Yield
9.1%
Value in 5 Years
$765,239
Total 5-Year ROI
80%
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 $571,831(฿20,300,000)
$1,733/m²
Type
Villa
Area
330–449 m²
Completion
2027-09-30
Available Units
10/10