Phuket Hospitality Property Investment

‎฿282,737,255 (≈‎฿134,600 PSM)

Description

A Phuket hospitality property investment deal to purchase an entire luxury condominium building in a 5-star project in Phuket

Investment project highlights:

  • number of 1-bedroom apartments: 48
  • number of 2-bedroom apartments: 6
  • size of 1-bedroom apartments: 35 sqm
  • size of 2-bedroom apartments: 70 sqm
  • rental split program: 70% to the owner – 30% to the project management company

Return on Investment projections for this Phuket hospitality property investment deal

  • Rental income for all units – 10 years
  • Start selling units – 20% per year starting from year #11
  • Total net rental income: ฿212,462,910.27
  • Re-sell all units with appreciation: ฿514,109,503.68
  • Total profit after 15 years: ฿443,835,159
  • Yield: 10% per year

Investment Forecast – 15 years

Own % Net Rental Re-sell income
Year 1 100.00% ฿10,744,015.69 ฿0
Year 2 100.00% ฿13,430,019.61 ฿0
Year 3 100.00% ฿14,773,021.57 ฿0
Year 4 100.00% ฿16,116,023.54 ฿0
Year 5 100.00% ฿17,459,025.50 ฿0
Year 6 100.00% ฿18,802,027.46 ฿0
Year 7 100.00% ฿18,802,027.46 ฿0
Year 8 100.00% ฿20,145,029.42 ฿0
Year 9 100.00% ฿20,145,029.42 ฿0
Year 10 100.00% ฿20,145,029.42 ฿0
Year 11 80.00% ฿16,116,023.54 ฿93,040,864
Year 12 60.00% ฿12,892,818.83 ฿97,692,907
Year 13 40.00% ฿8,595,212.55 ฿102,577,552
Year 14 20.00% ฿4,297,606.28 ฿107,706,430
Year 15 0.00% ฿0.00 ฿113,091,751
Sub-Total ฿212,462,910.27 ฿514,109,503.68
TOTAL ฿726,572,413.95
Total Profit ฿443,835,159
Yield THB / year ฿29,589,011
Yield  % / year 10.5%

Condominium units details

  • 54 units in total
  • Type 1: 48 units (area: 35 sqm, 1-bedroom 1-bathroom)
  • Type 2: 6 units (area: 70 sqm, 2-bedroom, 2-bathroom)
  • pool view or mountain view
  • luxury built-in furniture with kitchen
  • smart home motion system

Project Facilities for this Phuket hospitality investment deal

Never has there been a development project in Thailand or even Asia that hosts as many high-class facilities within the residential complex.

Hotel Service & Management

  • 500m walking distance to the beach
  • Garden Restaurant Coffee Lounge
  • Concierge Service
  • 24 hours Reception
  • 24 hours Security
  • 2 Rooftop innity pools
  • Rooftop Beach Club
  • 2 Garden Pool
  • Garden Pool Bar
  • Tropical Garden
  • Rooftop Pool Restaurant
  • 2 Rooftop Pool Bar
  • Rooftop Sundeck
  • Fine Dining Restaurant
  • Rooftop Lounge-Bar
  • Library
  • Cosmetic & Aesthetic Clinic
  • Wellness & Detox Center
  • SMART Home Motion System
  • Spa & Yoga
  • Fitness Center
  • Pharmacy
  • Conference center
  • Satellite Television
  • Kids Club
  • Laundry
  • Boutiques
  • Tour Operator Ofce
  • Leisure Activities
  • Minimarket
  • Covered car parking space
  • Free Shuttle Bus Service

Location of this Phuket hospitality property investment deal

Project Features

  • 5 condominium blocks
  • 2 Infinity Roof-Top Pools
  • 2 Garden Pools
  • Pool Bar
  • Sun Deck Roof Top
  • Roof Top Restaurant
  • Fine Dining Seaview Restaurant
  • Roof Top Seaview Lounge Bar
  • Restaurant & Coffee Shop

Reasons to Invest in this Phuket hospitality property investment deal

  • The first property development in Thailand to have its own 5-star private medical and dental clinic by Bangkok Hospital.
  • 70%-30% rental split program – Return on Investment plan with management and hotel license on-site.
  • Located within Kamala beach, voted one of the most beautiful beaches in Thailand. King’s palace is located on the same beach.
  • As a developer that puts the lifestyle of our clients first, you are able to connect multiple condominiums which can suit families or large living area requirements.
  • All previous projects have sold out, this current project is already 80% sold, this is a limited opportunity!
  • Phuket is an amazing destination and the largest Island in Thailand. If you looking for a new lifestyle or a stable holiday home, then look no further!
  • The developer had a vision for this project to create something for everyone. The complex consists of a 5 star medical/dental clinic, rooftop pools, fine dining with mountain views, and a kids club.

Luxury condominiums in Bangkok CBD by RE/MAX CondoDee

Floor Plans

project plan

Virtual Tour

Location

Share This Property

Share