86 photos
+79
86 photos
Walai Layan Villas Phuket
from $985,915(฿35,000,000)from $3,206/m²
Phuket, Thailand
VillaUnder Construction15 total units6 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-10 |
| Total Units | 15 |
| Available Units | 6 |
| Area | 294 – 742 m² |
| Price Range | $985,915 – $1,940,845 |
| Price per m² | $3,206/m² |
Description
Available Units
3 Bedrooms308 m²
$985,915(฿35,000,000) – $1,394,366(฿49,500,000)
3 available units
4 Bedrooms651 m²
$1,940,845(฿68,900,000) – $2,053,521(฿72,900,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$8,765
Annual Net Income
$105,181
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$1,516,953
Total 5-Year ROI
107%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Private Pool
Sea View
24/7 Security
CCTV Monitoring
Parking
Fitness Center
Restaurant
Café
24h Reception
Elevator
Jacuzzi
Garden
Fully Furnished
Location
Similar Properties
Price Range
from $985,915(฿35,000,000)
$3,206/m²
Type
Villa
Area
294–742 m²
Completion
2027-10
Available Units
6/15