51 photos
+44
51 photos
Layan Green Park Phase 1
from $140,845(฿5,000,000)from $4,648/m²
Phuket, Thailand
CondominiumReady to Move In37 total units37 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2023-01-01 |
| Total Units | 37 |
| Available Units | 37 |
| Area | 30 – 144 m² |
| Price Range | $140,845 – $820,485 |
| Price per m² | $4,648/m² |
Description
Available Units
Studio30 m²
$140,845(฿5,000,000) – $292,158(฿10,371,600)
17 available units
1 Bedroom45 m²
$230,197(฿8,172,000) – $427,217(฿15,166,200)
10 available units
2 Bedrooms76 m²
$461,915(฿16,398,000) – $851,831(฿30,240,000)
9 available units
3 Bedrooms127 m²
$820,485(฿29,127,200)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,276
Annual Net Income
$15,310
Gross Rental Yield
14.0%
Net Rental Yield
10.9%
Value in 5 Years
$216,708
Total 5-Year ROI
108%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Grand Lobby
Kafe
Restoran
Pekarnya
Bar
Dzhakuzi
Parnaya
Sauna
Spa & Wellness
Sportzal
Yoga Zona
Detskaya Ploshchadka
Begovaya Dorozhka
Sportzal
Kovorking
Komnata Peregovorov
Location
Similar Properties
Price Range
from $140,845(฿5,000,000)
$4,648/m²
Type
Condominium
Area
30–144 m²
Completion
2023-01-01
Available Units
37/37