13 photos
+6
13 photos
So Origin Kata
from $121,972(฿4,330,000)from $3,999/m²
Phuket, Thailand
CondominiumUnder Construction184 total units50 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-08-31 |
| Total Units | 184 |
| Available Units | 50 |
| Area | 30 – 75 m² |
| Price Range | $121,972 – $293,239 |
| Price per m² | $3,999/m² |
Description
Available Units
Studio29 m²
$121,972(฿4,330,000) – $185,915(฿6,600,000)
44 available units
1 Bedroom26 m²
$121,972(฿4,330,000) – $214,085(฿7,600,000)
3 available units
2 Bedrooms65 m²
$258,873(฿9,190,000) – $343,380(฿12,190,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,085
Annual Net Income
$13,022
Gross Rental Yield
13.8%
Net Rental Yield
10.7%
Value in 5 Years
$163,226
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 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 $121,972(฿4,330,000)
$3,999/m²
Type
Condominium
Area
30–75 m²
Completion
2027-08-31
Available Units
50/184