31 photos
+24
31 photos
Surin Top Condominium
from $414,313(฿14,708,100)from $4,648/m²
Phuket, Thailand
CondominiumUnder Construction34 total units2 unit types
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 34 |
| Available Units | 2 unit types |
| Area | 89 – 133 m² |
| Price Range | $414,313 – $616,077 |
| Price per m² | $4,648/m² |
Description
Available Units
2 Bedrooms89 m²
$414,313(฿14,708,100) – $451,977(฿16,045,200)
3 Bedrooms133 m²
$616,077(฿21,870,750) – $674,873(฿23,958,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$3,752
Annual Net Income
$45,020
Gross Rental Yield
14.0%
Net Rental Yield
10.9%
Value in 5 Years
$608,761
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
Kafe
Grand Lobby
Location
Similar Properties
Price Range
from $414,313(฿14,708,100)
$4,648/m²
Type
Condominium
Area
89–133 m²
Completion
2026-12-31
Available Units
2 unit types