31 photos
+24
31 photos
Verdana Pool Villa
from $391,549(฿13,900,000)from $1,419/m²
Phuket, Thailand
VillaUnder Construction3 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12 |
| Total Units | 3 |
| Available Units | 2 unit types |
| Area | 276 – 425 m² |
| Price Range | $391,549 – $492,958 |
| Price per m² | $1,419/m² |
Description
Available Units
3 Bedrooms276 m²
$391,549(฿13,900,000)
4 Bedrooms407 m²
$492,958(฿17,500,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,221
Annual Net Income
$38,655
Gross Rental Yield
14.0%
Net Rental Yield
9.9%
Value in 5 Years
$523,981
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
Private Pool
Parking
CCTV Monitoring
24/7 Security
Garden
Location
Similar Properties
Price Range
from $391,549(฿13,900,000)
$1,419/m²
Type
Villa
Area
276–425 m²
Completion
2027-12
Available Units
2 unit types