16 photos
+9
16 photos
The Origin Kathu-Patong
from $70,225(฿2,493,000)from $2,454/m²
Phuket, Thailand
CondominiumUnder Construction77 total units27 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 77 |
| Available Units | 27 |
| Area | 25 – 47 m² |
| Price Range | $70,225 – $161,775 |
| Price per m² | $2,454/m² |
Description
Available Units
26 m²
$70,225(฿2,493,000) – $161,775(฿5,743,000)
27 available units
2 Bedrooms48 m²
$145,070(฿5,150,000) – $152,394(฿5,410,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$617
Annual Net Income
$7,409
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$89,627
Total 5-Year ROI
80%
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 Patong, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Sad
Sportzal
Grand Lobby
Laundzh
Location
Similar Properties
Price Range
from $70,225(฿2,493,000)
$2,454/m²
Type
Condominium
Area
25–47 m²
Completion
2026-06-30
Available Units
27/77