28 photos
+21
28 photos
Sunshine Beach
from $247,831(฿8,798,000)from $8,711/m²
Phuket, Vietnam
CondominiumReady to Move In53 total units36 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2024-06-30 |
| Total Units | 53 |
| Available Units | 36 |
| Area | 30 – 92 m² |
| Price Range | $247,831 – $373,239 |
| Price per m² | $8,711/m² |
Description
Available Units
Studio30 m²
$195,211(฿6,930,000) – $303,898(฿10,788,390)
16 available units
2 Bedrooms59 m²
$443,662(฿15,750,000) – $633,803(฿22,500,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,083
Annual Net Income
$13,002
Gross Rental Yield
8.6%
Net Rental Yield
6.7%
Value in 5 Years
$261,237
Total 5-Year ROI
67%
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
Restoran
Grand Lobby
Bar
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $247,831(฿8,798,000)
$8,711/m²
Type
Condominium
Area
30–92 m²
Completion
2024-06-30
Available Units
36/53