88 photos
+81
88 photos
Utopia Maikhao
from $354,930(฿12,600,000)from $2,287/m²
Phuket, Thailand
VillaReady to Move In20 total units20 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 20 |
| Available Units | 20 |
| Area | 148 – 220 m² |
| Price Range | $354,930 – $591,549 |
| Price per m² | $2,287/m² |
Description
Available Units
2 Bedrooms148 m²
$354,930(฿12,600,000) – $443,662(฿15,750,000)
15 available units
3 Bedrooms220 m²
$549,296(฿19,500,000) – $591,549(฿21,000,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,774
Annual Net Income
$33,292
Gross Rental Yield
12.7%
Net Rental Yield
9.4%
Value in 5 Years
$474,976
Total 5-Year ROI
81%
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
Restoran
Shattl Servis
Sportzal
Bar
Grand Lobby
Location
Similar Properties
Price Range
from $354,930(฿12,600,000)
$2,287/m²
Type
Villa
Area
148–220 m²
Completion
2025-12-31
Available Units
20/20