74 photos
+67
74 photos
Andamaya Surin Bay
from $254,112(฿9,020,960)from $3,698/m²
Phuket, Thailand
CondominiumReady to Move In6 total units6 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2021-11-30 |
| Total Units | 6 |
| Available Units | 6 |
| Area | 69 – 142 m² |
| Price Range | $254,112 – $777,656 |
| Price per m² | $3,698/m² |
Description
Available Units
1 Bedroom69 m²
$254,112(฿9,020,960) – $357,233(฿12,681,760)
2 available units
2 Bedrooms89 m²
$312,381(฿11,089,520) – $777,656(฿27,606,800)
3 available units
3 Bedrooms133 m²
$487,184(฿17,295,040)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,277
Annual Net Income
$27,320
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$373,373
Total 5-Year ROI
101%
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 Surin, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $254,112(฿9,020,960)
$3,698/m²
Type
Condominium
Area
69–142 m²
Completion
2021-11-30
Available Units
6/6