20 photos
+13
20 photos
Bellevue Beachfront
from $210,118(฿7,459,200)from $6,566/m²
Phuket, Thailand
CondominiumUnder Construction66 total units27 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12-30 |
| Total Units | 66 |
| Available Units | 27 |
| Area | 32 – 32 m² |
| Price Range | $210,118 – $210,118 |
| Price per m² | $6,566/m² |
Description
Available Units
Studio32 m²
$262,654(฿9,324,200) – $283,944(฿10,080,000)
27 available units
1 Bedroom40 m²
$260,282(฿9,240,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,596
Annual Net Income
$19,150
Gross Rental Yield
9.5%
Net Rental Yield
7.4%
Value in 5 Years
$348,316
Total 5-Year ROI
71%
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 $210,118(฿7,459,200)
$6,566/m²
Type
Condominium
Area
32–32 m²
Completion
2026-12-30
Available Units
27/66