15 photos
+8
15 photos
Utopia Central
from $43,944(฿1,560,000)from $1,831/m²
Phuket, Vietnam
CondominiumReady to Move In40 total units39 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2021-12-30 |
| Total Units | 40 |
| Available Units | 39 |
| Area | 24 – 24 m² |
| Price Range | $43,944 – $43,944 |
| Price per m² | $1,831/m² |
Description
Available Units
Studio24 m²
$43,944(฿1,560,000) – $52,056(฿1,848,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$413
Annual Net Income
$4,957
Gross Rental Yield
15.3%
Net Rental Yield
11.3%
Value in 5 Years
$58,807
Total 5-Year ROI
90%
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
Plavatelnyy Basseyn
Shattl Servis
Location
Similar Properties
Price Range
from $43,944(฿1,560,000)
$1,831/m²
Type
Condominium
Area
24–24 m²
Completion
2021-12-30
Available Units
39/40