21 photos
+14
21 photos
Vista del Mar
from $1,121,127(฿39,800,000)from $3,203/m²
Phuket, Thailand
VillaUnder Construction17 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2028-03-31 |
| Total Units | 17 |
| Available Units | 5 |
| Area | 350 – 860 m² |
| Price Range | $1,121,127 – $3,239,437 |
| Price per m² | $3,203/m² |
Description
Available Units
0 m²
$0(฿0)
3 Bedrooms350 m²
$1,121,127(฿39,800,000)
1 available units
4 Bedrooms630 m²
$1,966,197(฿69,800,000) – $3,239,437(฿115,000,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$454
Annual Net Income
$5,444
Gross Rental Yield
Infinity%
Net Rental Yield
Infinity%
Value in 5 Years
$0
Total 5-Year ROI
Infinity%
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 $1,121,127(฿39,800,000)
$3,203/m²
Type
Villa
Area
350–860 m²
Completion
2028-03-31
Available Units
5/17