19 photos
+12
19 photos
Supalai Kram
from $56,056(฿1,989,998)from $1,681/m²
Phuket, Thailand
CondominiumPlanned400 total units200 available units
Key Facts
| Type | Condominium |
| Completion | Planned — 2028-12 |
| Total Units | 400 |
| Available Units | 200 |
| Area | 30 – 53 m² |
| Price Range | $56,056 – $92,620 |
| Price per m² | $1,681/m² |
Description
Available Units
1 Bedroom34 m²
$56,056(฿1,990,000)
200 available units
2 Bedrooms46 m²
$72,620(฿2,578,000) – $92,620(฿3,288,000)
50 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$470
Annual Net Income
$5,646
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$75,016
Total 5-Year ROI
84%
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
Fully Furnished
Digital Door Lock
Elevator
Swimming Pool
Location
Similar Properties
Price Range
from $56,056(฿1,989,998)
$1,681/m²
Type
Condominium
Area
30–53 m²
Completion
2028-12
Available Units
200/400