14 photos
+7
14 photos
Banyan Tree Beach Residences Sirena
from $2,315,493(฿82,200,000)from $9,413/m²
Phuket, Thailand
CondominiumUnder Construction24 total units5 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-06 |
| Total Units | 24 |
| Available Units | 5 |
| Area | 352 – 488 m² |
| Price Range | $2,315,493 – $2,315,493 |
| Price per m² | $9,413/m² |
Description
Available Units
3 Bedrooms246 m²
$2,315,493(฿82,200,000) – $5,630,986(฿199,900,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,499
Annual Net Income
$53,988
Gross Rental Yield
3.2%
Net Rental Yield
2.3%
Value in 5 Years
$3,098,652
Total 5-Year ROI
45%
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
Sea View
Beach Access
Spa & Wellness
Restaurant
Concierge Service
24/7 Security
Parking
Jacuzzi
Balcony
Fully Furnished
Rental Program
Location
Similar Properties
Price Range
from $2,315,493(฿82,200,000)
$9,413/m²
Type
Condominium
Area
352–488 m²
Completion
2026-06
Available Units
5/24