65 photos
+58
65 photos
Sea Heaven Nai Thon Phuket
from $142,559(฿5,060,840)from $3,364/m²
Phuket, Thailand
CondominiumReady to Move In66 total units44 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 66 |
| Available Units | 44 |
| Area | 38 – 63 m² |
| Price Range | $142,559 – $262,583 |
| Price per m² | $3,364/m² |
Description
Available Units
Studio38 m²
$178,873(฿6,350,000) – $240,389(฿8,533,800)
7 available units
1 Bedroom37 m²
$142,559(฿5,060,840) – $262,583(฿9,321,700)
37 available units
2 Bedrooms63 m²
$326,694(฿11,597,650)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,280
Annual Net Income
$15,361
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$190,776
Total 5-Year ROI
88%
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
Plavatelnyy Basseyn
Detskiy Basseyn
Restoran
Sad
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $142,559(฿5,060,840)
$3,364/m²
Type
Condominium
Area
38–63 m²
Completion
2025-12-31
Available Units
44/66