For Sale   >   thailand Flag  Thailand   >  Phuket Province  >  Ban Khok Yang
Map Street View Save
close map
Pic:1 of 12
Pic:2 of 12
Pic:3 of 12
Pic:4 of 12
See all 12 Pic:5 of 12
Pic:6 of 12
Pic:7 of 12
Pic:8 of 12
Pic:9 of 12
Pic:10 of 12
Pic:11 of 12
Pic:12 of 12
Show All 12 Photos
  • THB280,000,000
    •
    CHECK IF AVAILABLE
    CHECK IF AVAILABLE
  • Development  9+ bedrooms
  • For Sale 
  • Ban Khok Yang
  • thailand Flag Thailand
Phuket Hospitality Property Investment Deal | >10% ROI | Building Near Beach with hotel license and hotel service

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 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 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.
Phuket Hospitality Property Investment Deal | >10% ROI | Building Near Beach with hotel license and hotel service

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 apar...
View more
CHECK IF AVAILABLE
Get Alerts