69 photos
+62
69 photos
Essence
from $161,127(฿5,720,000)from $3,078/m²
Phuket, Thailand
CondominiumUnder Construction80 total units57 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12 |
| Total Units | 80 |
| Available Units | 57 |
| Area | 52 – 125 m² |
| Price Range | $161,127 – $347,042 |
| Price per m² | $3,078/m² |
Description
Available Units
Studio53 m²
$182,817(฿6,490,000) – $215,352(฿7,645,000)
8 available units
1 Bedroom52 m²
$161,127(฿5,720,000) – $229,296(฿8,140,000)
32 available units
2 Bedrooms81 m²
$347,042(฿12,320,000) – $636,761(฿22,605,000)
20 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,430
Annual Net Income
$17,156
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$215,624
Total 5-Year ROI
87%
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
Infinity Pool
Fitness Center
Parking
Rooftop Terrace
Rooftop Bar
Cinema Room
Sauna
Kids Playground
Swimming Pool
Café
Co-working Space
Grand Lobby
Concierge Service
Elevator
Fully Furnished
Smart Home System
Rental Program
Rental Program
Lounge
Restaurant
Yoga Room
Laundry Service
Balcony
Location
Similar Properties
Price Range
from $161,127(฿5,720,000)
$3,078/m²
Type
Condominium
Area
52–125 m²
Completion
2026-12
Available Units
57/80