16 photos
+9
16 photos
Utopia Dream (U2) Mini2
from $83,577(฿2,967,000)from $2,817/m²
Phuket, Thailand
CondominiumUnder Construction10 total units2 unit types
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 10 |
| Available Units | 2 unit types |
| Area | 62 – 62 m² |
| Price Range | $83,577 – $172,438 |
| Price per m² | $2,817/m² |
Description
Available Units
Studio29 m²
$83,577(฿2,967,000) – $95,220(฿3,380,300)
2 Bedrooms62 m²
$172,438(฿6,121,550)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$738
Annual Net Income
$8,858
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$111,845
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
Spa & Wellness
Onsen
Restoran
Plavatelnyy Basseyn
Plavatelnyy Basseyn
Sportzal
Location
Similar Properties
Price Range
from $83,577(฿2,967,000)
$2,817/m²
Type
Condominium
Area
62–62 m²
Completion
2026-06-30
Available Units
2 unit types