57 photos
+50
57 photos
Harmony
from $132,110(฿4,689,904)from $3,920/m²
Phuket, Vietnam
CondominiumReady to Move In33 total units25 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-06 |
| Total Units | 33 |
| Available Units | 25 |
| Area | 33 – 94 m² |
| Price Range | $132,110 – $321,954 |
| Price per m² | $3,920/m² |
Description
Available Units
34 m²
$132,110(฿4,689,904) – $401,684(฿14,259,794)
25 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,077
Annual Net Income
$12,921
Gross Rental Yield
12.8%
Net Rental Yield
9.8%
Value in 5 Years
$176,793
Total 5-Year ROI
83%
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
Infinity Pool
Fitness Center
Sauna
Co-working Space
Garden
Rooftop Bar
Smart Home System
Concierge Service
Parking
Elevator
Fully Furnished
Sea View
24/7 Security
CCTV Monitoring
Rental Program
Lounge
Balcony
Location
Similar Properties
Price Range
from $132,110(฿4,689,904)
$3,920/m²
Type
Condominium
Area
33–94 m²
Completion
2025-06
Available Units
25/33