21 photos
+14
21 photos
Banyan Tree Beach Residences Oceanus
from $5,380,282(฿191,000,000)from $12,935/m²
Phuket, Thailand
CondominiumPre-sale16 total units2 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2029-01 |
| Total Units | 16 |
| Available Units | 2 |
| Area | 415 – 768 m² |
| Price Range | $5,380,282 – $5,380,282 |
| Price per m² | $12,935/m² |
Description
Available Units
4 Bedrooms416 m²
$4,507,042(฿160,000,000) – $11,014,085(฿391,000,000)
7 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,858
Annual Net Income
$82,297
Gross Rental Yield
2.5%
Net Rental Yield
1.8%
Value in 5 Years
$6,031,439
Total 5-Year ROI
43%
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
Grand Lobby
Fitness Center
Swimming Pool
24/7 Security
CCTV Monitoring
Parking
EV Charging
Shuttle Service
Private Pool
BBQ Area
Beach Access
Balcony
Elevator
Fully Furnished
Rental Program
Sea View
Location
Similar Properties
Price Range
from $5,380,282(฿191,000,000)
$12,935/m²
Type
Condominium
Area
415–768 m²
Completion
2029-01
Available Units
2/16