17 photos
+10
17 photos
Terra Grove Layan
from $234,254(฿8,316,000)from $4,338/m²
Phuket, Thailand
CondominiumUnder Construction77 total units45 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2028-09-30 |
| Total Units | 77 |
| Available Units | 45 |
| Area | 54 – 138 m² |
| Price Range | $234,254 – $624,789 |
| Price per m² | $4,338/m² |
Description
Available Units
1 Bedroom54 m²
$234,254(฿8,316,000) – $313,803(฿11,140,000)
41 available units
2 Bedrooms81 m²
$392,451(฿13,932,000) – $464,225(฿16,480,000)
3 available units
3 Bedrooms138 m²
$624,789(฿22,180,000) – $2,015,211(฿71,540,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,115
Annual Net Income
$25,380
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$360,428
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
Plavatelnyy Basseyn
Kovorking
Komnata Peregovorov
Kafe
Restoran
Bar
Pekarnya
Klub Pitomtsev
Detskaya Zona
Sportzal
Sauna
Spa & Wellness
Yoga Zona
Location
Similar Properties
Price Range
from $234,254(฿8,316,000)
$4,338/m²
Type
Condominium
Area
54–138 m²
Completion
2028-09-30
Available Units
45/77