Phuket Hospitality Investment Deal – Building Near Beach

‎฿282,737,255 (≈‎฿134,600 PSM)

Description

Phuket Hospitality Investment Deal – Building Near Beach with hotel license and hotel service

A Phuket hospitality 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 project management company

Return on Investment projections for this Phuket hospitality 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 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 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

* based on publicly available data and subject to daily change

Project Name Year of Built # Units Floors Median Listing Price Median Listing PSM Median Listing Rental price ROI
rental yield
39 by Sansiri 2010 166 32 ฿15,939,925 ฿217,710 ฿58,189 4.38%
Ashton Asoke 2018 783 50 ฿9,570,848 ฿283,065 ฿31,179 3.91%
Ashton Chula Silom 2018 1,182 56 ฿8,636,710 ฿259,103 ฿27,515 3.82%
Bright Sukhumvit 24 2011 292 36 ฿24,562,803 ฿210,487 ฿68,240 3.33%
Celes Asoke 2020 217 40 ฿21,194,082 ฿279,901 ฿67,080 3.80%
Domus Condominium 2006 108 12 ฿27,030,261 ฿217,218 ฿114,549 5.09%
Edge Sukhumvit 23 2017 443 35 ฿11,351,696 ฿234,319 ฿28,943 3.06%
Eight Thonglor Residences 2009 196 34 ฿16,562,130 ฿202,416 ฿53,923 3.91%
HQ Thonglor by Sansiri 2014 197 36 ฿18,436,126 ฿241,889 ฿60,557 3.94%
Hyde Sukhumvit 11 2019 478 39 ฿11,406,499 ฿207,475 ฿41,036 4.32%
Hyde Sukhumvit 13 2017 478 39 ฿18,783,084 ฿202,895 ฿54,082 3.46%
Keyne by Sansiri 2013 208 28 ฿12,875,025 ฿204,955 ฿43,247 4.03%
KHUN by YOO inspired by Starck 2020 148 27 ฿22,362,078 ฿392,694 ฿66,208 3.55%
Klass Langsuan 2015 110 8 ฿18,742,025 ฿245,583 ฿43,601 2.79%
Kraam Sukhumvit 26 2019 128 29 ฿31,001,401 ฿299,167 ฿104,592 4.05%
Le Raffine Jambu Dvipa Sukhumvit 39 2009 59 34 ฿76,747,429 ฿199,310 ฿192,292 3.01%
Le Raffine Jambunuda Sukhumvit 31 2006 46 30 ฿58,825,897 ฿134,651 ฿164,632 3.36%
Marque Sukhumvit 2017 147 50 ฿49,383,546 ฿377,064 ฿152,575 3.71%
Muniq Sukhumvit 23 2020 201 36 ฿16,947,910 ฿248,286 ฿60,276 4.27%
Na Vara Residence 2018 96 8 ฿11,626,874 ฿256,024 ฿39,167 4.04%
Noble Around 33 2020 268 25 ฿10,280,203 ฿219,993 ฿42,083 4.91%
Noble Be19 2020 586 48 ฿12,290,364 ฿208,550 ฿27,647 2.70%
Noble Be33 2020 277 31 ฿10,516,023 ฿218,151 ฿36,397 4.15%
Noble Form Thonglor 2024 546 46 ฿17,225,000 0.00%
Noble Ploenchit 2017 1,444 51 ฿17,263,821 ฿298,631 ฿50,808 3.53%
Noble Recole 2018 288 28 ฿10,427,729 ฿223,878 ฿30,050 3.46%
Park 24 2018 2,077 51 ฿8,418,374 ฿231,669 ฿30,201 4.31%
Pyne by Sansiri 2013 298 42 ฿14,554,936 ฿289,033 ฿37,905 3.13%
Q Asoke 2016 482 41 ฿7,454,517 ฿203,450 ฿27,846 4.48%
Quattro by Sansiri 2012 446 36 ฿19,685,449 ฿247,878 ฿60,437 3.68%
Rhythm Ekkamai 2018 326 32 ฿9,454,560 ฿230,567 ฿32,318 4.10%
Rhythm Sukhumvit 42 2016 407 36 ฿9,555,956 ฿194,334 ฿34,460 4.33%
Royce Private Residence 2012 39 161 ฿24,557,913 ฿205,096 ฿100,978 4.93%
Saladaeng One 2015 187 33 ฿20,511,857 ฿361,816 ฿60,950 3.57%
Siamese Exclusive Queens 2019 332 33 ฿13,627,023 ฿217,462 ฿43,017 3.79%
Siamese Exclusive Sukhumvit 31 2019 193 21 ฿15,009,342 ฿197,273 ฿59,698 4.77%
Siri at Sukhumvit 2009 460 34 ฿12,683,687 ฿204,177 ฿45,367 4.29%
Siri Residence 2007 185 32 ฿20,755,089 ฿208,991 ฿55,841 3.23%
TELA Thonglor 2018 88 33 ฿42,653,949 ฿351,989 ฿127,800 3.60%
The Address Sukhumvit 28 2011 246 31 ฿13,314,261 ฿211,834 ฿50,905 4.59%
The Bangkok Thonglor 2019 148 31 ฿27,399,475 ฿354,415 ฿95,956 4.20%
The Crest Sukhumvit 34 2014 265 28 ฿11,304,678 ฿231,720 ฿38,790 4.12%
The Diplomat 39 2019 156 31 ฿26,094,017 ฿329,526 ฿76,929 3.54%
The Esse Asoke 2019 419 55 ฿14,588,165 ฿258,763 ฿49,602 4.08%
The Esse at Singha Complex 2020 319 39 ฿14,094,436 ฿285,630 ฿38,204 3.25%
The Lofts Asoke 2019 211 37 ฿17,998,385 ฿219,940 ฿63,122 4.21%
The Lofts Ekkamai 2017 263 28 ฿10,531,092 ฿192,324 ฿39,189 4.47%
The Lumpini 24 2013 400 46 ฿11,387,525 ฿224,014 ฿38,486 4.06%
The Monument Thong Lo 2019 127 45 ฿37,961,068 ฿296,283 ฿129,345 4.09%
The Rich Ploenchit – Nana 2022 427 32 ฿16,673,941 ฿271,355
The XXXIX by Sansiri 2015 178 32 ฿23,623,224 ฿307,815 ฿76,182 3.87%
Vittorio 39 2018 88 28 ฿46,549,145 ฿342,087 ฿150,006 3.87%
Average (all projects by REMAX CondoDee) 2007.4 148.0 25.0 ฿10,348,256 ฿156,735 ฿34,195 3.97%
# projects by REMAX CondoDee 257 Total # apartments 68,269
Total # floors 6,647 Median age (years) 12.6

Floor Plans

project plan

Virtual Tour

Location

Share This Property

Share