37 photos
+30
37 photos
The Zero Nai Yang
from $135,000(฿4,792,500)from $4,286/m²
Phuket, Vietnam
CondominiumPre-sale113 total units113 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-12 |
| Total Units | 113 |
| Available Units | 113 |
| Area | 30 – 67 m² |
| Price Range | $135,000 – $194,723 |
| Price per m² | $4,286/m² |
Description
Available Units
32 m²
$135,000(฿4,792,500) – $428,873(฿15,225,000)
113 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,080
Annual Net Income
$12,961
Gross Rental Yield
12.5%
Net Rental Yield
9.6%
Value in 5 Years
$180,660
Total 5-Year ROI
82%
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
Fitness Center
24/7 Security
Parking
Grand Lobby
CCTV Monitoring
Elevator
Location
Similar Properties
Price Range
from $135,000(฿4,792,500)
$4,286/m²
Type
Condominium
Area
30–67 m²
Completion
2028-12
Available Units
113/113