58 photos
+51
58 photos
Sun Hills Layan
from $116,451(฿4,134,000)from $4,394/m²
Phuket, Thailand
CondominiumUnder Construction371 total units184 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — Q4 2027 |
| Total Units | 371 |
| Available Units | 184 |
| Area | 30 – 73 m² |
| Price Range | $116,451 – $400,586 |
| Price per m² | $4,394/m² |
Description
Available Units
Studio27 m²
$116,451(฿4,134,000) – $354,975(฿12,601,600)
71 available units
1 Bedroom30 m²
$135,301(฿4,803,200) – $271,989(฿9,655,600)
86 available units
2 Bedrooms45 m²
$182,535(฿6,480,000) – $322,800(฿11,459,400)
21 available units
3 Bedrooms70 m²
$315,313(฿11,193,600) – $400,586(฿14,220,800)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,051
Annual Net Income
$12,614
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$179,174
Total 5-Year ROI
108%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Fitness Center
Restaurant
Parking
24/7 Security
Playground
Co Working
Yoga
24h Reception
CCTV Monitoring
Kids Club
Kids Pool
Property Management
Sky Bar
Café
Lounge
BBQ Area
Beach Access
Location
Similar Properties
Price Range
from $116,451(฿4,134,000)
$4,394/m²
Type
Condominium
Area
30–73 m²
Completion
Q4 2027
Available Units
184/371