28 photos
+21
28 photos
Sunshine Beach
from $181,690(฿6,450,000)from $5,573/m²
Phuket, Thailand
CondominiumReady to Move In57 total units36 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2024-06-30 |
| Total Units | 57 |
| Available Units | 36 |
| Area | 30 – 92 m² |
| Price Range | $181,690 – $1,422,535 |
| Price per m² | $5,573/m² |
Description
Available Units
Studio28 m²
$181,690(฿6,450,000) – $307,549(฿10,918,000)
20 available units
1 Bedroom45 m²
$257,042(฿9,125,000) – $450,704(฿16,000,000)
4 available units
2 Bedrooms53 m²
$373,239(฿13,250,000) – $653,521(฿23,200,000)
11 available units
3 Bedrooms195 m²
$1,422,535(฿50,500,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,087
Annual Net Income
$13,042
Gross Rental Yield
9.3%
Net Rental Yield
7.2%
Value in 5 Years
$243,142
Total 5-Year ROI
70%
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
Restoran
Grand Lobby
Bar
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $181,690(฿6,450,000)
$5,573/m²
Type
Condominium
Area
30–92 m²
Completion
2024-06-30
Available Units
36/57