8 photos
+1
8 photos
VIVE Phuket
from $1,025,352(฿36,400,000)from $2,289/m²
Phuket, Thailand
VillaUnder Construction9 total units9 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-01-01 |
| Total Units | 9 |
| Available Units | 9 |
| Area | 374 – 417 m² |
| Price Range | $1,025,352 – $1,281,690 |
| Price per m² | $2,289/m² |
Description
Available Units
4 Bedrooms374 m²
$1,025,352(฿36,400,000) – $1,295,775(฿46,000,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,929
Annual Net Income
$83,148
Gross Rental Yield
11.0%
Net Rental Yield
8.1%
Value in 5 Years
$1,372,152
Total 5-Year ROI
74%
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 $1,025,352(฿36,400,000)
$2,289/m²
Type
Villa
Area
374–417 m²
Completion
2027-01-01
Available Units
9/9