23 photos
+16
23 photos
Sun Hills Lakeside Phuket
from $100,986(฿3,585,000)from $3,366/m²
Phuket, Thailand
CondominiumUnder Construction402 total units202 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-09-30 |
| Total Units | 402 |
| Available Units | 202 |
| Area | 30 – 77 m² |
| Price Range | $100,986 – $338,366 |
| Price per m² | $3,366/m² |
Description
Available Units
Studio30 m²
$100,986(฿3,585,000) – $201,239(฿7,144,000)
125 available units
1 Bedroom42 m²
$150,634(฿5,347,500) – $338,366(฿12,012,000)
77 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$900
Annual Net Income
$10,805
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$135,142
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 Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Sportzal
Restoran
Kovorking
Komnata Peregovorov
Detskaya Ploshchadka
Bar
Dzhakuzi
Kinoteatr Pod Otkrytym Nebom
Shattl Servis
Grand Lobby
Spa & Wellness
Location
Similar Properties
Price Range
from $100,986(฿3,585,000)
$3,366/m²
Type
Condominium
Area
30–77 m²
Completion
2027-09-30
Available Units
202/402