90 photos
+83
90 photos
Layan Verde
from $220,651(฿7,833,125)from $6,727/m²
Phuket, Thailand
CondominiumUnder Construction87 total units35 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2028-12-31 |
| Total Units | 87 |
| Available Units | 35 |
| Area | 37 – 400 m² |
| Price Range | $220,651 – $3,907,154 |
| Price per m² | $6,727/m² |
Description
Available Units
Studio33 m²
$220,651(฿7,833,125) – $296,324(฿10,519,498)
6 available units
33 m²
$242,966(฿8,625,310)
1 available units
1 Bedroom48 m²
$310,225(฿11,012,976) – $749,941(฿26,622,915)
8 available units
2 Bedrooms101 m²
$514,162(฿18,252,765) – $1,632,549(฿57,955,500)
12 available units
3 Bedrooms153 m²
$909,126(฿32,273,962) – $1,804,434(฿64,057,400)
5 available units
4 Bedrooms395 m²
$2,636,218(฿93,585,741) – $3,907,154(฿138,703,984)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,022
Annual Net Income
$24,269
Gross Rental Yield
14.0%
Net Rental Yield
11.0%
Value in 5 Years
$339,500
Total 5-Year ROI
109%
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
Sportzal
Plavatelnyy Basseyn
Detskiy Basseyn
Restoran
Bar
Zona Barbekyu
Koliving Prostranstvo
Location
Similar Properties
Price Range
from $220,651(฿7,833,125)
$6,727/m²
Type
Condominium
Area
37–400 m²
Completion
2028-12-31
Available Units
35/87