19 photos
+12
19 photos
Origin Residences Phuket Bangtao
from $156,620(฿5,560,000)from $3,848/m²
Phuket, Thailand
CondominiumPre-sale153 total units50 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-09-30 |
| Total Units | 153 |
| Available Units | 50 |
| Area | 40 – 86 m² |
| Price Range | $156,620 – $399,437 |
| Price per m² | $3,848/m² |
Description
Available Units
1 Bedroom40 m²
$156,620(฿5,560,000) – $183,944(฿6,530,000)
36 available units
2 Bedrooms60 m²
$236,620(฿8,400,000) – $419,718(฿14,900,000)
14 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,407
Annual Net Income
$16,890
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$230,126
Total 5-Year ROI
101%
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
Grand Lobby
Spa & Wellness
Ledyanaya Vanna
Grand Lobby
Bar
Plavatelnyy Basseyn
Laundzh
Sportzal
Onsen
Plavatelnyy Basseyn
Bar
Basseyn I Dvorik Dlya Pitomtsev
Zona Barbekyu
Parnaya
Sauna
Location
Similar Properties
Price Range
from $156,620(฿5,560,000)
$3,848/m²
Type
Condominium
Area
40–86 m²
Completion
2028-09-30
Available Units
50/153