45 photos
+38
45 photos
The Title Vivana
from $118,341(฿4,201,101)from $3,945/m²
Phuket, Vietnam
CondominiumPre-sale154 total units154 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-06 |
| Total Units | 154 |
| Available Units | 154 |
| Area | 30 – 129 m² |
| Price Range | $118,341 – $538,909 |
| Price per m² | $3,945/m² |
Description
Available Units
30 m²
$118,341(฿4,201,101) – $538,909(฿19,131,284)
154 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,064
Annual Net Income
$12,766
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$158,367
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
Swimming Pool
Parking
EV Charging
Shuttle Service
Location
Similar Properties
Price Range
from $118,341(฿4,201,101)
$3,945/m²
Type
Condominium
Area
30–129 m²
Completion
2028-06
Available Units
154/154