95 photos
+88
95 photos
The City Phuket
from $110,423(฿3,920,000)from $3,038/m²
Phuket, Thailand
CondominiumReady to Move In244 total units36 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2023-11-30 |
| Total Units | 244 |
| Available Units | 36 |
| Area | 29 – 196 m² |
| Price Range | $110,423 – $643,099 |
| Price per m² | $3,038/m² |
Description
Available Units
173 m²
$564,507(฿20,040,000) – $643,099(฿22,830,000)
4 available units
Studio36 m²
$110,423(฿3,920,000) – $119,718(฿4,250,000)
6 available units
1 Bedroom41 m²
$123,380(฿4,380,000) – $168,451(฿5,980,000)
10 available units
2 Bedrooms62 m²
$184,507(฿6,550,000) – $266,479(฿9,460,000)
12 available units
3 Bedrooms75 m²
$230,986(฿8,200,000) – $248,451(฿8,820,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$979
Annual Net Income
$11,750
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$147,770
Total 5-Year ROI
87%
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
Sportzal
Karaoke Komnata
Kinozal
Kovorking
Location
Similar Properties
Price Range
from $110,423(฿3,920,000)
$3,038/m²
Type
Condominium
Area
29–196 m²
Completion
2023-11-30
Available Units
36/244