22 photos

VIP Space Odyssey

Condominium with guaranteed rental return in Thailand

from $123,803(฿4,395,000)from $4,225/m²
Wyndham Grand Nai Harn Beach Phuket, Soi Naya, Nai Harn, Rawai, Mueang Phuket District, Phuket Province, 83130, Thailand Phuket, Thailand
CondominiumUnder Construction600 total units140 available units

Key Facts

TypeCondominium
CompletionUnder Construction — 2028-12
Total Units600
Available Units140
Area29 – 120 m²
Price Range$123,803$591,549
Price per m²$4,225/m²

Description

VIP Space Odyssey is a modern condominium complex offering a wide range of layouts from studios to two-bedroom apartments and villas. The project comprises two buildings and a villa complex, providing diverse options for investors and buyers.

The complex is situated in a scenic location with garden, mountain, pool, and sea views depending on the floor and unit position. Upper floors offer panoramic sea and mountain views, significantly enhancing the investment appeal of the properties.

The residence provides comfortable infrastructure for living and leisure. Unit areas range from compact 29.30 sqm studios to spacious 120 sqm two-bedroom villas, allowing buyers to find the optimal option for any budget.

The project offers a guaranteed rental return of 6% per annum for the first 3 years, making it highly attractive for investors. A flexible payment plan with installments during construction reduces the financial burden on buyers. Freehold ownership is available at an additional fee of 10,000 THB per sqm.

Available Units

Studio29
$123,803(฿4,395,000)$160,732(฿5,706,000)
1 Bedroom39
$183,803(฿6,525,000)$228,169(฿8,100,000)
2 Bedrooms60
$253,521(฿9,000,000)$351,380(฿12,474,000)
Villa120
$591,549(฿21,000,000)

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,010

Annual Net Income

$12,115

Gross Rental Yield

12.7%

Net Rental Yield

9.8%

Value in 5 Years

$165,676

Total 5-Year ROI

83%

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 Rawai / Nai Harn, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Swimming Pool
Garden
Sea View
Rental Program
Rental Program

Location

Wyndham Grand Nai Harn Beach Phuket, Soi Naya, Nai Harn, Rawai, Mueang Phuket District, Phuket Province, 83130, Thailand

Similar Properties

Price Range

from $123,803(฿4,395,000)

$4,225/m²

Type

Condominium

Area

29–120 m²

Completion

2028-12

Available Units

140/600

Interested in this project?