16 photos
+9
16 photos
Utopia Loft
from $111,268(฿3,950,000)from $3,099/m²
Phuket, Thailand
CondominiumReady to Move In1 total units1 unit types
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2019-12-25 |
| Total Units | 1 |
| Available Units | 1 unit types |
| Area | 36 – 36 m² |
| Price Range | $111,268 – $111,268 |
| Price per m² | $3,099/m² |
Description
Available Units
1 Bedroom36 m²
$111,268(฿3,950,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$987
Annual Net Income
$11,845
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$148,901
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
Plavatelnyy Basseyn
Bar
Sportzal
Parnaya
Komnata Peregovorov
Restoran
Akvapark
Grand Lobby
Location
Similar Properties
Price Range
from $111,268(฿3,950,000)
$3,099/m²
Type
Condominium
Area
36–36 m²
Completion
2019-12-25
Available Units
1 unit types