14 photos
+7
14 photos
Surin Sands Condominium
from $114,930(฿4,080,000)from $3,831/m²
Phuket, Thailand
CondominiumReady to Move In21 total units17 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-09-30 |
| Total Units | 21 |
| Available Units | 17 |
| Area | 30 – 78 m² |
| Price Range | $114,930 – $364,732 |
| Price per m² | $3,831/m² |
Description
Available Units
Studio30 m²
$114,930(฿4,080,000) – $131,831(฿4,680,000)
5 available units
1 Bedroom38 m²
$147,718(฿5,244,000) – $224,113(฿7,956,000)
10 available units
2 Bedrooms78 m²
$353,746(฿12,558,000) – $364,732(฿12,948,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,032
Annual Net Income
$12,381
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$168,869
Total 5-Year ROI
101%
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 Surin, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Sportzal
Restoran
Bar
Location
Similar Properties
Price Range
from $114,930(฿4,080,000)
$3,831/m²
Type
Condominium
Area
30–78 m²
Completion
2025-09-30
Available Units
17/21