20 photos
+13
20 photos
Banyan Tree Beach Residences Varuna
from $3,842,254(฿136,400,000)from $7,102/m²
Phuket, Thailand
CondominiumUnder Construction4 total units2 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 4 |
| Available Units | 2 |
| Area | 541 – 626 m² |
| Price Range | $3,842,254 – $4,329,577 |
| Price per m² | $7,102/m² |
Description
Available Units
4 Bedrooms541 m²
$3,842,254(฿136,400,000) – $4,329,577(฿153,700,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,647
Annual Net Income
$79,761
Gross Rental Yield
2.9%
Net Rental Yield
2.1%
Value in 5 Years
$5,141,802
Total 5-Year ROI
44%
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 Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Private Swimming Pools
Golf Course
Shuttle Service
Location
Similar Properties
Price Range
from $3,842,254(฿136,400,000)
$7,102/m²
Type
Condominium
Area
541–626 m²
Completion
Available Units
2/4