13 photos
+6
13 photos
So Origin Kata
from $119,662(฿4,248,000)from $3,975/m²
Phuket, Thailand
CondominiumUnder Construction181 total units125 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-08-31 |
| Total Units | 181 |
| Available Units | 125 |
| Area | 30 – 75 m² |
| Price Range | $119,662 – $256,958 |
| Price per m² | $3,975/m² |
Description
Available Units
Studio30 m²
$119,662(฿4,248,000) – $199,775(฿7,092,000)
118 available units
1 Bedroom45 m²
$180,563(฿6,410,000) – $214,085(฿7,600,000)
3 available units
2 Bedrooms65 m²
$256,958(฿9,122,000) – $348,930(฿12,387,000)
21 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,076
Annual Net Income
$12,916
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$160,135
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 Kata / Karon, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Grand Lobby
Kovorking
Sportzal
Plavatelnyy Basseyn
Laundzh
Parnaya
Sad
Basseyn S Dzhakuzi
Laundzh
Bar
Location
Similar Properties
Price Range
from $119,662(฿4,248,000)
$3,975/m²
Type
Condominium
Area
30–75 m²
Completion
2027-08-31
Available Units
125/181