Unit ID: 54685

Phuket Hospitality Property Investment

฿ 282,737,255

Unit ID: 54685

Phuket Hospitality Property Investment

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 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

Features

Basic Information

Property Type

condo

Price per SqM

฿ 134,636

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: ฿ 134,636

More Trending Properties In Bangkok

This 5-story townhouse in Thonglor is available now in a luxury Baan Klang Krung British Town secured compaung located on Sukhumvit 55 in Bangkok CBD

5-Story Townhouse Thonglor

Baan klang Krung (British Town - Thonglor), Thong Lo, Khlong Tan Nuea, Watthana, Bangkok, Thailand

฿ 33,000,000
Price Per Sqm: ฿ 94,285
฿ 85,000/mo
This is a good-sized condo on Sukhumvit 43 that is available now in Acadamia Grand Tower condominium near BTS Phrom Phong in Bangkok CBD

Good-Sized Condo Sukhumvit 43

Acadamia Grand Tower, Sukhumvit Road, Khlong Tan Nuea, Watthana, Bangkok, Thailand

฿ 11,000,000
Price Per Sqm: ฿ 124,603
The most affordable condo in Thonglor is available now in Le Cote Thonglor 8 condominium in Bangkok CBD

Most Affordable Condo Thonglor

Le Cote Thong Lo 8, Thong Lo 8 Alley, Khlong Tan Nuea, Watthana, Bangkok, Thailand

฿ 6,850,000
Price Per Sqm: ฿ 131,301
This larger 1-bedroom condo is available now in Citi Resort Sukhumvit 49 condominium near Smaitivej Sukhumvit Hospital in Bangkok CBD

Larger 1-Bedroom Condo Samitivej

Citi Resort Sukhumvit 49, KLONGTON NUA Watthana, Bangkok, Thailand

฿ 16,000,000
Price Per Sqm: ฿ 227,079
This condo on Sukhumvit 21 features a pool view and it's available now for sale in the Grand Park View Asoke condominium near Srinakharinwirot University in Bangkok CBD

Condo Sukhumvit 21 Pool View

฿ 7,500,000
Price Per Sqm: ฿ 127,118
This luxury condo near Emquartier trendy mall is available now at a good price in 39 by Sansiri condominium on Sukhumvit 39 in Bangkok CBD

Luxury Condo Near Emquartier

Thailand, Bangkok, Vadhana, Bangkok, Soi Sukhumvit 39, 39 by Sansiri

฿ 15,000,000
Price Per Sqm: ฿ 187,500
This 2-bedroom condo requires a renovation and it's available now for sale in a popular Supalai Place Sukhumvit 39 condominium in Phrom Phong in Bangkok CBD

2-Bedroom Condo Renovation Required

Supalai Place Condominium Sukhumvit 39, Soi Sukhumvit 39, Khlong Tan Nuea, Watthana, Bangkok, Thailand

฿ 7,200,000
Price Per Sqm: ฿ 60,000
This luxury condo facing East on a high floor of The Esse Asoke condominium on Sukhumvit 21 in Bangkok CBD, is available now for sale.

Luxury Condo East Facing

THE ESSE ASOKE, Sukhumvit 21 Road, Khlong Toei Nuea, Watthana, Bangkok, Thailand

฿ 9,500,000
Price Per Sqm: ฿ 257,522