21 photos
+14
21 photos
So Origin Bangtao Beach
from $123,662(฿4,390,000)from $4,831/m²
Phuket, Thailand
CondominiumUnder Construction219 total units193 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 219 |
| Available Units | 193 |
| Area | 26 – 53 m² |
| Price Range | $123,662 – $240,845 |
| Price per m² | $4,831/m² |
Description
Available Units
Studio26 m²
$123,662(฿4,390,000) – $157,465(฿5,590,000)
32 available units
1 Bedroom32 m²
$0(฿0) – $175,437(฿6,228,000)
122 available units
2 Bedrooms51 m²
$240,845(฿8,550,000) – $265,634(฿9,430,000)
61 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$853
Annual Net Income
$10,239
Gross Rental Yield
Infinity%
Net Rental Yield
Infinity%
Value in 5 Years
$0
Total 5-Year ROI
Infinity%
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
Sad
Plavatelnyy Basseyn
Sportzal
Kovorking
Detskiy Basseyn
Laundzh
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $123,662(฿4,390,000)
$4,831/m²
Type
Condominium
Area
26–53 m²
Completion
2026-12-31
Available Units
193/219