12 photos
+5
12 photos
Laguna Beach Residences Seashore
from $752,113(฿26,700,000)from $5,741/m²
Phuket, Thailand
CondominiumReady to Move In13 total units10 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-03 |
| Total Units | 13 |
| Available Units | 10 |
| Area | 131 – 131 m² |
| Price Range | $752,113 – $752,113 |
| Price per m² | $5,741/m² |
Description
Available Units
2 Bedrooms99 m²
$745,070(฿26,450,000) – $852,676(฿30,270,000)
1 available units
3 Bedrooms131 m²
$875,775(฿31,090,000) – $1,123,944(฿39,900,000)
10 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,314
Annual Net Income
$75,764
Gross Rental Yield
12.9%
Net Rental Yield
10.2%
Value in 5 Years
$1,094,753
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
Beach Access
Rooftop Terrace
Swimming Pool
Fully Furnished
Rental Program
Shuttle Service
Spa & Wellness
Concierge Service
Balcony
Sea View
24/7 Security
Location
Similar Properties
Price Range
from $752,113(฿26,700,000)
$5,741/m²
Type
Condominium
Area
131–131 m²
Completion
2025-03
Available Units
10/13