74 photos
+67
74 photos
Andamaya Surin Bay
from $293,206(฿10,408,800)from $4,267/m²
Phuket, Thailand
CondominiumReady to Move In7 total units6 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2021-11-30 |
| Total Units | 7 |
| Available Units | 6 |
| Area | 69 – 142 m² |
| Price Range | $293,206 – $1,830,986 |
| Price per m² | $4,267/m² |
Description
Available Units
1 Bedroom69 m²
$293,206(฿10,408,800) – $357,233(฿12,681,760)
1 available units
2 Bedrooms89 m²
$360,439(฿12,795,600) – $777,656(฿27,606,800)
3 available units
3 Bedrooms133 m²
$521,983(฿18,530,400) – $1,830,986(฿65,000,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,645
Annual Net Income
$31,738
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$430,815
Total 5-Year ROI
101%
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 Surin, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $293,206(฿10,408,800)
$4,267/m²
Type
Condominium
Area
69–142 m²
Completion
2021-11-30
Available Units
6/7