37 photos
+30
37 photos
The Zero Nai Yang
from $139,171(฿4,940,571)from $3,954/m²
Phuket, Thailand
CondominiumPre-sale116 total units109 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-12 |
| Total Units | 116 |
| Available Units | 109 |
| Area | 30 – 67 m² |
| Price Range | $139,171 – $428,873 |
| Price per m² | $3,954/m² |
Description
Available Units
Studio35 m²
$139,171(฿4,940,571) – $155,571(฿5,522,786)
4 available units
1 Bedroom38 m²
$146,749(฿5,209,600) – $206,648(฿7,336,000)
73 available units
2 Bedrooms53 m²
$186,620(฿6,625,000) – $428,873(฿15,225,000)
32 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,075
Annual Net Income
$12,900
Gross Rental Yield
12.1%
Net Rental Yield
9.3%
Value in 5 Years
$186,242
Total 5-Year ROI
80%
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
Swimming Pool
Fitness Center
24/7 Security
Parking
Grand Lobby
CCTV Monitoring
Elevator
Location
Similar Properties
Price Range
from $139,171(฿4,940,571)
$3,954/m²
Type
Condominium
Area
30–67 m²
Completion
2028-12
Available Units
109/116