21 photos
+14
21 photos
So Origin Bangtao Beach
from $110,423(฿3,920,000)from $4,247/m²
Phuket, Thailand
CondominiumUnder Construction225 total units50 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 225 |
| Available Units | 50 |
| Area | 26 – 53 m² |
| Price Range | $110,423 – $220,845 |
| Price per m² | $4,247/m² |
Description
Available Units
Studio26 m²
$110,423(฿3,920,000) – $135,324(฿4,804,000)
11 available units
1 Bedroom32 m²
$134,648(฿4,780,000) – $175,437(฿6,228,000)
21 available units
2 Bedrooms33 m²
$134,930(฿4,790,000) – $255,493(฿9,070,000)
18 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$996
Annual Net Income
$11,953
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$162,247
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
Sad
Plavatelnyy Basseyn
Sportzal
Kovorking
Detskiy Basseyn
Laundzh
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $110,423(฿3,920,000)
$4,247/m²
Type
Condominium
Area
26–53 m²
Completion
2026-12-31
Available Units
50/225