38 photos
+31
38 photos
Utopia Urban Glam
from $212,141(฿7,531,020)from $3,570/m²
Phuket, Thailand
CondominiumUnder Construction46 total units45 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-12-31 |
| Total Units | 46 |
| Available Units | 45 |
| Area | 59 – 60 m² |
| Price Range | $212,141 – $212,141 |
| Price per m² | $3,570/m² |
Description
Available Units
2 Bedrooms59 m²
$212,141(฿7,531,020) – $228,978(฿8,128,720)
45 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,898
Annual Net Income
$22,779
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$283,893
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 Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Detskiy Basseyn
Sportzal
Restoran
Location
Similar Properties
Price Range
from $212,141(฿7,531,020)
$3,570/m²
Type
Condominium
Area
59–60 m²
Completion
2027-12-31
Available Units
45/46