79 photos
+72
79 photos
Wilawan Luxury Villas
from $668,085(฿23,717,000)from $1,390/m²
Phuket, Thailand
VillaReady to Move In14 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2023-05-31 |
| Total Units | 14 |
| Available Units | 2 unit types |
| Area | 481 – 497 m² |
| Price Range | $668,085 – $668,085 |
| Price per m² | $1,390/m² |
Description
Available Units
0 m²
$0(฿0)
3 Bedrooms481 m²
$668,085(฿23,717,000) – $688,056(฿24,426,000)
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 $668,085(฿23,717,000)
$1,390/m²
Type
Villa
Area
481–497 m²
Completion
2023-05-31
Available Units
2 unit types