26 photos
+19
26 photos
Banyan Tree Beach Residences Nammu
from $3,239,437(฿115,000,000)from $6,922/m²
Phuket, Thailand
TownhouseUnder Construction15 total units6 available units
Key Facts
| Type | Townhouse |
| Completion | Under Construction — 2026-06 |
| Total Units | 15 |
| Available Units | 6 |
| Area | 468 – 468 m² |
| Price Range | $3,239,437 – $3,239,437 |
| Price per m² | $6,922/m² |
Description
Available Units
3 Bedrooms468 m²
$3,239,437(฿115,000,000) – $3,408,451(฿121,000,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,124
Annual Net Income
$49,485
Gross Rental Yield
2.3%
Net Rental Yield
1.5%
Value in 5 Years
$4,335,097
Total 5-Year ROI
41%
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
Private Pool
Parking
24/7 Security
Concierge Service
Elevator
Beach Access
Spa & Wellness
Restaurant
Rental Program
Garden
BBQ Area
Shuttle Service
Fitness Center
Sea View
Location
Similar Properties
Price Range
from $3,239,437(฿115,000,000)
$6,922/m²
Type
Townhouse
Area
468–468 m²
Completion
2026-06
Available Units
6/15