17 photos
+10
17 photos
Laguna Reef
from $760,563(฿27,000,000)from $5,806/m²
Phuket, Thailand
CondominiumReady to Move In2 total units2 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — |
| Total Units | 2 |
| Available Units | 2 |
| Area | 131 – 131 m² |
| Price Range | $760,563 – $853,521 |
| Price per m² | $5,806/m² |
Description
Available Units
3 Bedrooms131 m²
$760,563(฿27,000,000) – $853,521(฿30,300,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,942
Annual Net Income
$83,301
Gross Rental Yield
14.0%
Net Rental Yield
11.0%
Value in 5 Years
$1,117,517
Total 5-Year ROI
102%
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
Skypool
Fitness Center
Roof Top Lounge
Jogging Track
Location
Similar Properties
Price Range
from $760,563(฿27,000,000)
$5,806/m²
Type
Condominium
Area
131–131 m²
Completion
Available Units
2/2