16 photos
+9
16 photos
The Origin Kathu-Patong
from $76,056(฿2,700,000)from $2,994/m²
Phuket, Thailand
CondominiumUnder Construction75 total units36 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 75 |
| Available Units | 36 |
| Area | 25 – 47 m² |
| Price Range | $76,056 – $136,620 |
| Price per m² | $2,994/m² |
Description
Available Units
Studio25 m²
$75,493(฿2,680,000) – $83,099(฿2,950,000)
6 available units
1 Bedroom28 m²
$81,408(฿2,890,000) – $87,296(฿3,099,000)
37 available units
2 Bedrooms34 m²
$100,563(฿3,570,000) – $140,563(฿4,990,000)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$669
Annual Net Income
$8,025
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$96,350
Total 5-Year ROI
81%
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 $76,056(฿2,700,000)
$2,994/m²
Type
Condominium
Area
25–47 m²
Completion
2026-06-30
Available Units
36/75