79 photos
+72
79 photos
Capri Residence Bang Tao
from $162,676(฿5,775,000)from $4,648/m²
Phuket, Thailand
CondominiumReady to Move In189 total units27 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2026-02 |
| Total Units | 189 |
| Available Units | 27 |
| Area | 35 – 75 m² |
| Price Range | $162,676 – $345,070 |
| Price per m² | $4,648/m² |
Description
Available Units
1 Bedroom35 m²
$162,676(฿5,775,000)
23 available units
2 Bedrooms70 m²
$345,070(฿12,250,000) – $348,592(฿12,375,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,473
Annual Net Income
$17,676
Gross Rental Yield
14.0%
Net Rental Yield
10.9%
Value in 5 Years
$239,025
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
Swimming Pool
Fitness Center
Parking
Grand Lobby
Café
Kids Playground
Shuttle Service
Fitness Center
Fully Furnished
Balcony
Laundry Service
24h Reception
CCTV Monitoring
Location
Similar Properties
Price Range
from $162,676(฿5,775,000)
$4,648/m²
Type
Condominium
Area
35–75 m²
Completion
2026-02
Available Units
27/189