41 photos
+34
41 photos
Wilawan Luna Vista
from $842,282(฿29,901,000)from $1,681/m²
Phuket, Thailand
VillaUnder Construction19 total units18 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 19 |
| Available Units | 18 |
| Area | 501 – 613 m² |
| Price Range | $842,282 – $1,044,459 |
| Price per m² | $1,681/m² |
Description
Available Units
3 Bedrooms501 m²
$842,282(฿29,901,000) – $899,870(฿31,945,380)
11 available units
4 Bedrooms503 m²
$937,713(฿33,288,810) – $1,044,459(฿37,078,300)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,068
Annual Net Income
$48,816
Gross Rental Yield
8.7%
Net Rental Yield
5.8%
Value in 5 Years
$1,127,163
Total 5-Year ROI
63%
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
Sad
Zaryadnaya Stantsiya Dlya Elektromobiley
Location
Similar Properties
Price Range
from $842,282(฿29,901,000)
$1,681/m²
Type
Villa
Area
501–613 m²
Completion
2027-12-31
Available Units
18/19