20 photos
+13
20 photos
Bellevue Beachfront
from $269,746(฿9,576,000)from $8,430/m²
Phuket, Thailand
CondominiumUnder Construction62 total units62 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12-30 |
| Total Units | 62 |
| Available Units | 62 |
| Area | 32 – 32 m² |
| Price Range | $269,746 – $354,930 |
| Price per m² | $8,430/m² |
Description
Available Units
32 m²
$269,746(฿9,576,000) – $354,930(฿12,600,000)
62 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,080
Annual Net Income
$12,961
Gross Rental Yield
6.3%
Net Rental Yield
4.8%
Value in 5 Years
$360,982
Total 5-Year ROI
58%
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
Sad
Sportzal
Dzhakuzi
Grand Lobby
Bar
Location
Similar Properties
Price Range
from $269,746(฿9,576,000)
$8,430/m²
Type
Condominium
Area
32–32 m²
Completion
2026-12-30
Available Units
62/62