80 photos
+73
80 photos
The Title Cielo Rawai
from $136,056(฿4,830,000)from $3,887/m²
Phuket, Thailand
CondominiumUnder Construction30 total units23 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-10 |
| Total Units | 30 |
| Available Units | 23 |
| Area | 35 – 148 m² |
| Price Range | $136,056 – $318,423 |
| Price per m² | $3,887/m² |
Description
Available Units
1 Bedroom35 m²
$136,056(฿4,830,000) – $276,648(฿9,821,000)
16 available units
2 Bedrooms72 m²
$288,000(฿10,224,000) – $471,099(฿16,724,000)
11 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,222
Annual Net Income
$14,667
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$182,074
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
Fitness Center
Parking
Rooftop Terrace
Sky Garden
Rooftop Bar
Beach Access
Kids Playground
Jacuzzi
Co-working Space
Clubhouse
Grand Lobby
Cinema Room
Library
Balcony
Fully Furnished
Infinity Pool
Lounge
Water Park
Café
24h Reception
Location
Similar Properties
Price Range
from $136,056(฿4,830,000)
$3,887/m²
Type
Condominium
Area
35–148 m²
Completion
2026-10
Available Units
23/30