5 photos
5 photos
Blue Lagoon Bangtao
from $105,986(฿3,762,500)from $3,521/m²
Phuket, Thailand
CondominiumUnder Construction45 total units45 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-09-30 |
| Total Units | 45 |
| Available Units | 45 |
| Area | 30 – 46 m² |
| Price Range | $105,986 – $105,986 |
| Price per m² | $3,521/m² |
Description
Available Units
1 Bedroom30 m²
$105,986(฿3,762,500) – $199,011(฿7,064,900)
45 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$947
Annual Net Income
$11,370
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$155,728
Total 5-Year ROI
101%
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 Bang Tao / Laguna, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Balnyy Zal
Restoran
Detskaya Zona
Grand Lobby
Sportzal
Location
Similar Properties
Price Range
from $105,986(฿3,762,500)
$3,521/m²
Type
Condominium
Area
30–46 m²
Completion
2026-09-30
Available Units
45/45