72 photos
+65
72 photos
The Title Heritage Bang-Tao
from $155,654(฿5,525,730)from $4,864/m²
Phuket, Thailand
CondominiumUnder Construction320 total units330 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-11 |
| Total Units | 320 |
| Available Units | 330 |
| Area | 32 – 185 m² |
| Price Range | $155,654 – $925,349 |
| Price per m² | $4,864/m² |
Description
Available Units
33 m²
$155,654(฿5,525,730) – $925,349(฿32,849,900)
320 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,410
Annual Net Income
$16,923
Gross Rental Yield
14.0%
Net Rental Yield
10.9%
Value in 5 Years
$228,707
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 $155,654(฿5,525,730)
$4,864/m²
Type
Condominium
Area
32–185 m²
Completion
2026-11
Available Units
330/320