80 photos
+73
80 photos
Saint Tropez Naithon
from $90,566(฿3,215,100)from $2,958/m²
Phuket, Thailand
CondominiumPre-sale69 total units58 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-02 |
| Total Units | 69 |
| Available Units | 58 |
| Area | 31 – 68 m² |
| Price Range | $90,566 – $237,676 |
| Price per m² | $2,958/m² |
Description
Available Units
1 Bedroom31 m²
$90,566(฿3,215,100) – $200,135(฿7,104,800)
25 available units
2 Bedrooms50 m²
$147,444(฿5,234,250) – $247,183(฿8,775,000)
33 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$801
Annual Net Income
$9,607
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$121,198
Total 5-Year ROI
87%
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 Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Fitness Center
Kids Playground
Parking
EV Charging
Elevator
Rooftop Terrace
24/7 Security
Grand Lobby
Garden
Restaurant
Beach Access
Balcony
Location
Similar Properties
Price Range
from $90,566(฿3,215,100)
$2,958/m²
Type
Condominium
Area
31–68 m²
Completion
2028-02
Available Units
58/69