42 photos
+35
42 photos
Lakelands Waterside Residences
from $225,352(฿8,000,000)from $4,695/m²
Phuket, Vietnam
CondominiumUnder Construction79 total units79 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-10 |
| Total Units | 79 |
| Available Units | 79 |
| Area | 48 – 260 m² |
| Price Range | $225,352 – $431,831 |
| Price per m² | $4,695/m² |
Description
Available Units
48 m²
$225,352(฿8,000,000) – $1,067,887(฿37,910,000)
79 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,582
Annual Net Income
$18,988
Gross Rental Yield
11.0%
Net Rental Yield
8.4%
Value in 5 Years
$301,572
Total 5-Year ROI
76%
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
Private Pool
Concierge Service
Beach Access
Clubhouse
Garden
Jogging Track
Spa & Wellness
Fully Furnished
24/7 Security
Rental Program
Location
Similar Properties
Price Range
from $225,352(฿8,000,000)
$4,695/m²
Type
Condominium
Area
48–260 m²
Completion
2027-10
Available Units
79/79