47 photos
+40
47 photos
Zenithy La Ville
from $589,859(฿20,940,000)from $1,678/m²
Phuket, Thailand
VillaUnder Construction22 total units19 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 22 |
| Available Units | 19 |
| Area | 352 – 357 m² |
| Price Range | $589,859 – $589,859 |
| Price per m² | $1,678/m² |
Description
Available Units
3 Bedrooms352 m²
$589,859(฿20,940,000) – $1,210,225(฿42,963,000)
22 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,320
Annual Net Income
$51,838
Gross Rental Yield
12.4%
Net Rental Yield
8.8%
Value in 5 Years
$789,365
Total 5-Year ROI
78%
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
Laundzh
Sistema Umnogo Doma
Location
Similar Properties
Price Range
from $589,859(฿20,940,000)
$1,678/m²
Type
Villa
Area
352–357 m²
Completion
2026-12-31
Available Units
19/22