26 photos
+19
26 photos
Viriya Green
from $476,056(฿16,900,000)from $1,882/m²
Phuket, Thailand
VillaUnder Construction21 total units21 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2024-01-01 |
| Total Units | 21 |
| Available Units | 21 |
| Area | 253 – 504 m² |
| Price Range | $476,056 – $922,613 |
| Price per m² | $1,882/m² |
Description
Available Units
3 Bedrooms253 m²
$476,056(฿16,900,000) – $618,645(฿21,961,900)
9 available units
4 Bedrooms301 m²
$627,528(฿22,277,250) – $717,213(฿25,461,050)
4 available units
5 Bedrooms457 m²
$748,169(฿26,560,000) – $922,613(฿32,752,750)
8 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,056
Annual Net Income
$48,672
Gross Rental Yield
14.0%
Net Rental Yield
10.2%
Value in 5 Years
$637,071
Total 5-Year ROI
85%
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 $476,056(฿16,900,000)
$1,882/m²
Type
Villa
Area
253–504 m²
Completion
2024-01-01
Available Units
21/21