32 photos
+25
32 photos
Utopia Karon
from $85,386(฿3,031,200)from $2,535/m²
Phuket, Thailand
CondominiumReady to Move In22 total units8 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 22 |
| Available Units | 8 |
| Area | 34 – 34 m² |
| Price Range | $85,386 – $113,848 |
| Price per m² | $2,535/m² |
Description
Available Units
1 Bedroom34 m²
$85,386(฿3,031,200) – $113,848(฿4,041,600)
8 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$747
Annual Net Income
$8,961
Gross Rental Yield
14.0%
Net Rental Yield
10.5%
Value in 5 Years
$114,266
Total 5-Year ROI
86%
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 Kata / Karon, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Restoran
Bar
Spa & Wellness
Shattl Servis
Location
Similar Properties
Price Range
from $85,386(฿3,031,200)
$2,535/m²
Type
Condominium
Area
34–34 m²
Completion
2025-12-31
Available Units
8/22