21 photos
+14
21 photos
Vela Villas Cape Yamu
from $419,718(฿14,900,000)from $1,526/m²
Phuket, Thailand
VillaReady to Move In2 total units1 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-04-29 |
| Total Units | 2 |
| Available Units | 1 |
| Area | 275 – 275 m² |
| Price Range | $419,718 – $419,718 |
| Price per m² | $1,526/m² |
Description
Available Units
3 Bedrooms275 m²
$380,282(฿13,500,000) – $504,225(฿17,900,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,117
Annual Net Income
$37,402
Gross Rental Yield
14.0%
Net Rental Yield
9.8%
Value in 5 Years
$508,903
Total 5-Year ROI
83%
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 $419,718(฿14,900,000)
$1,526/m²
Type
Villa
Area
275–275 m²
Completion
2025-04-29
Available Units
1/2