20 photos
+13
20 photos
The Balance by the Beach
from $151,520(฿5,378,970)from $3,989/m²
Phuket, Thailand
CondominiumUnder Construction62 total units61 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-12-31 |
| Total Units | 62 |
| Available Units | 61 |
| Area | 38 – 76 m² |
| Price Range | $151,520 – $281,376 |
| Price per m² | $3,989/m² |
Description
Available Units
1 Bedroom38 m²
$155,666(฿5,526,128) – $264,912(฿9,404,359)
45 available units
2 Bedrooms74 m²
$281,378(฿9,988,935) – $342,403(฿12,155,307)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,402
Annual Net Income
$16,823
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$208,316
Total 5-Year ROI
88%
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
Plavatelnyy Basseyn
Detskiy Basseyn
Onsen
Yoga Zona
Klub Pitomtsev
Podderzhivaet Avtomatizatsiyu Doma
Sportzal
Kovorking
Zona Barbekyu
Biblioteka
Location
Similar Properties
Price Range
from $151,520(฿5,378,970)
$3,989/m²
Type
Condominium
Area
38–76 m²
Completion
2026-12-31
Available Units
61/62