40 photos
+33
40 photos
The Title Adora Rawai
from $159,465(฿5,661,000)from $4,556/m²
Phuket, Thailand
CondominiumUnder Construction116 total units116 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-03 |
| Total Units | 116 |
| Available Units | 116 |
| Area | 35 – 81 m² |
| Price Range | $159,465 – $371,042 |
| Price per m² | $4,556/m² |
Description
Available Units
37 m²
$159,465(฿5,661,000) – $371,042(฿13,172,000)
116 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,439
Annual Net Income
$17,272
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$213,400
Total 5-Year ROI
88%
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 Rawai / Nai Harn, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Infinity Pool
Sky Garden
Rooftop Bar
Fitness Center
Co-working Space
Steam Room
Jacuzzi
Kids Playground
Jogging Track
Parking
EV Charging
Grand Lobby
Laundry Service
Water Park
Balcony
Fully Furnished
Business Center
Lounge
Garden
Private Pool
Location
Similar Properties
Price Range
from $159,465(฿5,661,000)
$4,556/m²
Type
Condominium
Area
35–81 m²
Completion
2027-03
Available Units
116/116