Unit ID: 54685
Phuket Hospitality Property Investment
฿ 282,737,255
Previous image
Next image
Unit ID: 54685
Phuket Hospitality Property Investment
- Bed: 60
- Bath: 60
- Size: 2100 Sqm
- Floor: 8
- Land: 300Sqm
Description
This 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% | |
[youtube v=”f0jWmLxxAI8″]
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 infinity 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 Office
- Leisure Activities
- Minimarket
- Covered car parking space
- Free Shuttle Bus Service
Location of this Phuket hospitality property investment deal
- 500 m to the beach
- 15 min to Patong
- 35 min to Phuket Airport
- 5 min to Phuket Town
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
Features
- Balcony
Basic Information
Property Type
condo
Price per SqM
฿ 134,600
Ownership
Freehold
Special Features
Special deal, High Standard - LUXURY
Furnished
Fully
Parking Slots
54
View
Mountain, Sea
Investment
Buy-to-let, Rental guarantee
lat:
lng:
Property Video
Floor Plan
Sale Price
฿ 282,737,255
Price Per Sqm: ฿ 134,600
WinWin (Teerawin T.)
Property Sales Consultant
