5 photos
5 photos
Serene Condo Layan
from $95,831(฿3,402,000)from $3,549/m²
Phuket, Vietnam
CondominiumPre-sale173 total units173 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-09-30 |
| Total Units | 173 |
| Available Units | 173 |
| Area | 27 – 124 m² |
| Price Range | $95,831 – $483,493 |
| Price per m² | $3,549/m² |
Description
Available Units
27 m²
$95,831(฿3,402,000) – $554,704(฿19,692,000)
173 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$991
Annual Net Income
$11,896
Gross Rental Yield
16.1%
Net Rental Yield
12.4%
Value in 5 Years
$147,448
Total 5-Year ROI
116%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Location
Similar Properties
Price Range
from $95,831(฿3,402,000)
$3,549/m²
Type
Condominium
Area
27–124 m²
Completion
2028-09-30
Available Units
173/173