17 photos
+10
17 photos
Wallaya Hill
from $1,026,130(฿36,427,600)from $1,873/m²
Phuket, Thailand
VillaUnder Construction8 total units5 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 8 |
| Available Units | 5 |
| Area | 548 – 548 m² |
| Price Range | $1,026,130 – $1,026,130 |
| Price per m² | $1,873/m² |
Description
Available Units
4 Bedrooms548 m²
$1,124,721(฿39,927,600) – $1,227,625(฿43,580,700)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,635
Annual Net Income
$79,619
Gross Rental Yield
10.0%
Net Rental Yield
7.1%
Value in 5 Years
$1,505,131
Total 5-Year ROI
69%
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 $1,026,130(฿36,427,600)
$1,873/m²
Type
Villa
Area
548–548 m²
Completion
2026-12-31
Available Units
5/8