11 in the village · 6 available
Villa 3BR / M
Three bedrooms on a compact footprint, with a cantilevered upper volume in weathered render that shades the terrace below it through the afternoon. Seven of the eleven are in Phase Three.
Base price ฿13,500,000
Specification
- Bedrooms
- 3
- Bathrooms
- 4
- Plot
- 280–358 m²
- Indoor
- 137 m²
- Ground floor
- 77 m²
- First floor
- 60 m²
- Terrace
- 28 m²
- Pool
- 20 m²
- Outdoor stairs
- 4 m²
- Total build
- 189 m²
Interiors
Select any image to enlarge
Floor plans
77 m² below, 60 m² above
Ground floor
First floor
Projected returns
Target 7% let long, 14.2% let short
Short-let
avg. ฿10,000 per night at 80% occupancy
- Gross annual revenue
- ฿2,920,000
- Annual expenses
- − ฿990,000
- Net
- ฿1,930,000
- Target annual return
- 14.2%
Long-let
฿105k per month, let unfurnished long-term
- Gross annual revenue
- ฿1,260,000
- Annual expenses
- − ฿310,000
- Net
- ฿950,000
- Target annual return
- 7%
All visualisations, figures and projected returns are provided for illustrative and indicative purposes only and do not constitute a final or binding representation. Actual design, execution and financial results may vary.
Homes of this type
Ask about the 3BR/M
6 are still available across Phase Three. We can send the full drawing set and walk you through the numbers.
Or reach us directly
The site is open to visit — we will walk you around the plots and the plans in person, or cover the same ground on a call.
Koh Phangan