12 photos
+5
12 photos
Laguna Beach Residences Bayside
from $852,113(฿30,250,000)from $7,042/m²
Phuket, Thailand
CondominiumPre-sale131 total units53 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-06 |
| Total Units | 131 |
| Available Units | 53 |
| Area | 75 – 358 m² |
| Price Range | $852,113 – $1,718,873 |
| Price per m² | $7,042/m² |
Description
Available Units
1 Bedroom163 m²
$1,718,873(฿61,020,000)
1 available units
2 Bedrooms121 m²
$743,099(฿26,380,000) – $1,617,746(฿57,430,000)
24 available units
3 Bedrooms121 m²
$836,620(฿29,700,000) – $2,525,634(฿89,660,000)
11 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,276
Annual Net Income
$75,318
Gross Rental Yield
13.0%
Net Rental Yield
10.1%
Value in 5 Years
$1,091,856
Total 5-Year ROI
98%
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
Infinity Pool
Private Pool
Concierge Service
Sea View
Beach Access
Spa & Wellness
Restaurant
Rental Program
Balcony
Fully Furnished
24/7 Security
Location
Similar Properties
Price Range
from $852,113(฿30,250,000)
$7,042/m²
Type
Condominium
Area
75–358 m²
Completion
2028-06
Available Units
53/131