Villa in Phuket, Thailand 3 bedrooms № 70964
- THB ฿
- USD $
- EUR €
- RUB ₽
- GBP £
Property description
This villa is sold with a long-term lease after completion. The developer has entered into an agreement with the nearby UWC school, according to which the houses will be rented out to teachers and staff of the school. Thus, you will be able to receive passive income of 45,000 baht per month immediately after completion. All maintenance costs of the villa will be covered by the developer and the contract can be extended for another year.
The annual rental income is 45,000 baht * 12 months = 540,000 baht.
The price of the house is 10,571,400 baht.
Return on Investment (ROI) Formula:
ROI = (Annual Income / Investment) * 100
ROI = (540,000 / 10,571,400) * 100 ≈ 5.11%
### Key Benefits:
- **Proximity to UWC**: Our homes are located close to UWC Phuket, providing excellent educational opportunities.
- **Spacious and Comfortable**: Homes range from 149 to 267 sq.m., with high ceilings and comfortable courtyards creating a cozy atmosphere.
- **On-site Facilities**: The 558 sq.m. Clubhouse includes a cafe, playground, conference room, convenience store and shared study space.
- **Opportunities for Education and Development**: Our homes offer access to a variety of educational programs such as medical courses, spa, surfing, horse riding, golf and yachting.
### Expected completion: End of 2024.
Don't miss the opportunity to purchase a unique home with modern amenities and educational prospects. Contact us for more information and reservations!
Location
- Countryside
- Close to schools
- Park/garden view
- Beautiful view
Features
- Air Conditioners
- Marble countertop in the kitchen
- Built-in kitchen
- Big choice of home plan designs
- Private entrance
- Rental license
- Comfort class
- At the middle stage of construction
- Rental services
- Installment payment
- Negotiable price
- Off-plan development
- Low-rise buildings
- Construction permit
Indoor facilities
- Kindergarten
- Restaurant
- Cafe
- Healthcare facilities
- Wi-fi in common areas
- Depot
- Storage room
- Recreation room
- SPA center
- Fitness room
- Golf course
- Private parking
Outdoor features
- Children's playground
- School
- Landscaped garden
- Landscaped green area
- Garden
- Park
- Garden
- Tennis court
- Supermarket
| Parameters | Phuket |
|---|---|
| Rent Per Month | |
| Apartment (1 bedroom) in City Centre | ฿ 18 228.68 |
| Apartment (1 bedroom) Outside of Centre | ฿ 14 812.50 |
| Apartment (3 bedrooms) in City Centre | ฿ 60 000.00 |
| Apartment (3 bedrooms) Outside of Centre | ฿ 47 916.67 |
| Buy Apartment Price | |
| Price per Square Meter to Buy Apartment in City Centre | ฿ 137 500.00 |
| Price per Square Meter to Buy Apartment Outside of Centre | ฿ 95 000.00 |
| Parameters | Phuket |
|---|---|
| Crime Index | 41.73 |
| Cost of Living and Rent Index | 30.18 |
| Purchasing Power Index | 44.11 |
| Property Price to Income Ratio | 24.17 |
| Safety Index | 58.27 |
| Traffic CO₂ Index | 8125.54 |
| Traffic Inefficiency Index | 231.52 |
| Rent Index | 19.75 |
| Health Care Index | 75.71 |
| Groceries Index | 47.27 |
| Pollution Index | 50.63 |
| Traffic Commute Time Index | 40.92 |
| Restaurant Price Index | 27.21 |
| Climate Index | 68.52 |
| Cost of Living Index | 38.57 |
| Quality of Life Index | 117.67 |
| Traffic Index | 189.78 |
| Parameters | Phuket |
|---|---|
| Restaurants | |
| Meal, Inexpensive Restaurant | ฿ 150.00 |
| Meal for 2 People, Mid-range Restaurant, Three-course | ฿ 1 115.24 |
| McMeal at McDonalds (or Equivalent Combo Meal) | ฿ 250.00 |
| Domestic Beer (0.5 liter draught) | ฿ 96.95 |
| Imported Beer (0.33 liter bottle) | ฿ 115.00 |
| Coke/Pepsi (0.33 liter bottle) | ฿ 27.00 |
| Water (0.33 liter bottle) | ฿ 13.64 |
| Cappuccino (regular) | ฿ 82.26 |
| Markets | |
| Milk (regular), (1 liter) | ฿ 62.25 |
| Loaf of Fresh White Bread (500g) | ฿ 56.62 |
| Eggs (regular) (12) | ฿ 73.29 |
| Local Cheese (1kg) | ฿ 842.17 |
| Water (1.5 liter bottle) | ฿ 16.63 |
| Bottle of Wine (Mid-Range) | ฿ 700.00 |
| Domestic Beer (0.5 liter bottle) | ฿ 56.72 |
| Imported Beer (0.33 liter bottle) | ฿ 91.57 |
| Cigarettes 20 Pack (Marlboro) | ฿ 146.00 |
| Apples (1kg) | ฿ 96.50 |
| Chicken Fillets (1kg) | ฿ 105.50 |
| Oranges (1kg) | ฿ 59.00 |
| Potato (1kg) | ฿ 51.25 |
| Lettuce (1 head) | ฿ 42.50 |
| Rice (white), (1kg) | ฿ 52.00 |
| Tomato (1kg) | ฿ 49.50 |
| Banana (1kg) | ฿ 38.13 |
| Onion (1kg) | ฿ 39.60 |
| Beef Round (1kg) (or Equivalent Back Leg Red Meat) | ฿ 339.67 |
| Transportation | |
| One-way Ticket (Local Transport) | ฿ 45.00 |
| Monthly Pass (Regular Price) | ฿ 369.12 |
| Gasoline (1 liter) | ฿ 41.37 |
| Volkswagen Golf 1.4 90 KW Trendline (Or Equivalent New Car) | ฿ 800 000.00 |
| Taxi Start (Normal Tariff) | ฿ 100.00 |
| Taxi 1km (Normal Tariff) | ฿ 35.00 |
| Taxi 1hour Waiting (Normal Tariff) | ฿ 450.00 |
| Toyota Corolla Sedan 1.6l 97kW Comfort (Or Equivalent New Car) | ฿ 1 160 482.29 |
| Utilities (Monthly) | |
| Basic (Electricity, Heating, Cooling, Water, Garbage) for 85m2 Apartment | ฿ 4 110.30 |
| Internet (60 Mbps or More, Unlimited Data, Cable/ADSL) | ฿ 525.23 |
| ฿ 454.59 | |
| Salaries And Financing | |
| Average Monthly Net Salary (After Tax) | ฿ 24 048.25 |
| Mortgage Interest Rate in Percentages (%), Yearly, for 20 Years Fixed-Rate | 4.78 |
| Sports And Leisure | |
| Fitness Club, Monthly Fee for 1 Adult | ฿ 1 829.17 |
| Tennis Court Rent (1 Hour on Weekend) | ฿ 350.00 |
| Cinema, International Release, 1 Seat | ฿ 300.00 |
| Clothing And Shoes | |
| 1 Pair of Jeans (Levis 501 Or Similar) | ฿ 2 275.00 |
| 1 Summer Dress in a Chain Store (Zara, H&M, ...) | ฿ 972.50 |
| 1 Pair of Nike Running Shoes (Mid-Range) | ฿ 3 533.33 |
| 1 Pair of Men Leather Business Shoes | ฿ 2 500.00 |
| Childcare | |
| Preschool (or Kindergarten), Full Day, Private, Monthly for 1 Child | ฿ 24 333.33 |
| International Primary School, Yearly for 1 Child | ฿ 433 742.66 |
- m²
- sq. ft
- m²
- sq. ft
- Price
- per m²
- THB ฿
- USD $
- EUR €
- RUB ₽
- GBP £
