4 Bedroom Villa For Sale In Si Sunthon Phuket
4 Bedroom Villa For Sale In Si Sunthon Phuket — image 24 Bedroom Villa For Sale In Si Sunthon Phuket — image 34 Bedroom Villa For Sale In Si Sunthon Phuket — image 44 Bedroom Villa For Sale In Si Sunthon Phuket — image 5
Grade AvillaFreeholdmid-range

4 Bedroom Villa For Sale In Si Sunthon Phuket

Thalang · Phuket

$413,889

Asking Price (USD)

฿14.9M THB at source

Hotel Act — verify short-let permits before buying

Thailand Hotel Act: renting for under 30 days without a hotel licence is technically an offence. Most Phuket/Koh Samui stock operates short-term via licensed buildings, branded-residence rental programs, or villa-estate management — verify the building/estate permits daily rental before buying.

9.0%

Net Yield (after tax, all-in)

9.0%

Managed ROI (after tax)

19.8%

Gross Yield

44%

Occupancy

Net yield is after Thai rental income tax (modelled as a conservative blended non-resident rate) and assumes fully-managed short-term letting — confirm the treatment with a Thai tax adviser. Sub-30-day rentals require the building or estate to be appropriately permitted under the Hotel Act.

Projected Gross Revenue: $87,337/yr
Average Daily Rate: $542
+12.0% vs area baselineModern/contemporary style (+12%), Has pool (0%)
Net Yield (after tax): 9.0%
Payback Period: 11.1 years
5-yr Capital Value: $491,570
10-yr Capital Value: $583,831
Brixfox Score: 80.9 / 100
Comparable Properties: 17
Data Confidence: 84%
Search Radius: 2 km

True Investment Cost

Thai transfer fee or lease registration + legal + furnishing & STR launch setup.

$442,167

+6.8% over asking

Asking price$413,889
legal$4,139
furnishing$20,000
transfer fee$4,139
All-in investment$442,167

Estimates use Thailand's buyer share of the transfer fee (freehold/company) or lease registration + stamp (leasehold), plus conveyancing and due-diligence legal fees; furnishing & STR launch covers furniture, appliances and launch photography. Actual legal fees vary — budget extra for surveyor and bank fees if financing. Working capital (2–3 months operating buffer) not included.

Ownership: Freehold

Foreign-freehold condominium — the title deed is registered in your name within the building’s 49% foreign quota. The cleanest structure for a remote international buyer.

Bedrooms: 4
Bathrooms: 2
Building: 540 m²
Land: 540 m²
Style: contemporary
Condition: excellent
Year Built: 2018
Private Pool

Design Features

swim-up barintegrated pool steps

Score Breakdown

ROI
25
Visual Appeal
12.8
Ownership Security
13
Location
8.4
Land & Space
9.33
Rental Demand
4.41
Payback Speed
5
STR Suitability
3

Location

📍 8.0200°, 98.3300°

Area-level location

Thalang, Phuket, Thailand

Listed by Private Owner via FazWaz.com
4-bedroom freehold villa in Thalang — photo 1 of 5
FazWaz.com
4-bedroom freehold villa in Thalang — photo 2 of 5
4-bedroom freehold villa in Thalang — photo 3 of 5
4-bedroom freehold villa in Thalang — photo 4 of 5
4-bedroom freehold villa in Thalang — photo 5 of 5

4 Bedroom Villa For Sale In Si Sunthon Phuket

Thalang · Phuket · Ref BF-4792Source · FazWaz.com · listed 1 Jul 2026
Asking price
$413,889
Bedrooms
4
Bathrooms
2
Built area
540 m²
Land
540 m²
Brixfox Score 81 · A

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Thalang

Phuket, Approximate area

Loading Map...

Hotel Act — Verify Short-Let Permits Before Buying

Thailand Hotel Act: renting for under 30 days without a hotel licence is technically an offence. Most Phuket/Koh Samui stock operates short-term via licensed buildings, branded-residence rental programs, or villa-estate management — verify the building/estate permits daily rental before buying.

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$542/night
50% ($271)Brixfox estimate($542/night)200% ($1,084)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Indicative
Yearly income
$61,136
Likely range $36,682 – $85,590
Airbnb data$542/night · 44% occupancy
Rental income
$542/night · 44% occ.
$87,337
Running costs (20%)
Utilities, cleaning, maintenance
••••
Income tax (10%)
Indonesian rental income tax
••••
Net income
••% ROI
••••

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Thalang.

$4.9M$3.7M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $414K
Capital appreciation
Property value growing at +4%/yr based on Thalang market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 7: rental income alone has repaid the full purchase price.
2x return
Year 5: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$504K
+22%
Rental Income
+$325K
Total Position
$828K
+100%
14.9%/yr
Year 10
Capital Value
$613K
+48%
Rental Income
+$701K
Total Position
$1.3M
+217%
12.2%/yr
Year 20
Capital Value
$907K
+119%
Rental Income
+$1.6M
Total Position
$2.5M
+516%
9.5%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$2.9M
Total Position
$4.3M
+927%
8.1%/yr

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Villa Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
Zoning
••••
•••• •••• ••••
Tenure
••••
•••• •••• ••••

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Upgrade to Pro to stress-test this yield across occupancy scenarios

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Thailand may impact actual yields.