72 photos
+65
72 photos
The Title Heritage Bang-Tao
from $157,425(฿5,588,573)from $4,920/m²
Phuket, Thailand
CondominiumReady to Move In325 total units312 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2026-08 |
| Total Units | 325 |
| Available Units | 312 |
| Area | 32 – 185 m² |
| Price Range | $157,425 – $925,349 |
| Price per m² | $4,920/m² |
Description
Available Units
1 Bedroom33 m²
$157,425(฿5,588,573) – $300,163(฿10,655,799)
247 available units
2 Bedrooms64 m²
$309,917(฿11,002,068) – $757,498(฿26,891,172)
55 available units
3 Bedrooms58 m²
$269,225(฿9,557,499) – $925,349(฿32,849,900)
10 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,427
Annual Net Income
$17,123
Gross Rental Yield
14.0%
Net Rental Yield
10.9%
Value in 5 Years
$231,308
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 Bang Tao / Laguna, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Garden
24/7 Security
Location
Similar Properties
Price Range
from $157,425(฿5,588,573)
$4,920/m²
Type
Condominium
Area
32–185 m²
Completion
2026-08
Available Units
312/325