37 photos
+30
37 photos
The Aqua
from $250,704(฿8,900,000)from $5,159/m²
Phuket, Thailand
CondominiumReady to Move In13 total units4 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 13 |
| Available Units | 4 |
| Area | 48 – 54 m² |
| Price Range | $250,704 – $483,099 |
| Price per m² | $5,159/m² |
Description
Available Units
1 Bedroom48 m²
$247,887(฿8,800,000) – $295,493(฿10,490,000)
10 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,582
Annual Net Income
$18,988
Gross Rental Yield
10.0%
Net Rental Yield
7.7%
Value in 5 Years
$331,729
Total 5-Year ROI
72%
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
Sportzal
Plavatelnyy Basseyn
Onsen
Kinozal
Laundzh
Grand Lobby
Laundzh
Komnata Peregovorov
Location
Similar Properties
Price Range
from $250,704(฿8,900,000)
$5,159/m²
Type
Condominium
Area
48–54 m²
Completion
2025-12-31
Available Units
4/13