800 meters to Nai Harn Beach
This luxury condominium and villa project is based on the concept of "THE PERFECT FOREST RETREAT IN NAI HARN," allowing residents to enjoy luxury, modernity, and privacy.
Area: Nai Harn, Phuket | Distance to beach: 800 m
Completion date: Q4 2025
Location:
Unique location – the only site in Phuket surrounded by the sea on three sides.
Walking distance to two beaches:
Area: Nai Harn, Phuket | Distance to beach: 800 m
Completion date: Q4 2025
Location:
Unique location – the only site in Phuket surrounded by the sea on three sides.
Walking distance to two beaches:
- 800 m to Nai Harn Beach
- 1000 m to Rawai Beach
- On the territory:
- multifunctional halls,
- conference hall,
- banquet hall,
- cinema,
- KTV,
- video game area,
- SPA,
- saunas,
- Japanese onsen,
- seafood buffet restaurant
- 2 large swimming pools on the ground floor
- Infrastructure:
- fitness,
- SPA,
- pool bars,
- restaurants (Thai and Japanese)
- outdoor cinema
- 2 water parks in neighboring projects UTN and UTL
Master Plan:
Interior Layout and Photos:
29 sq. m Studio
3,500,000 THB or $108,223
3,500,000 THB or $108,223
Additional Information:
Fully furnished and ready for occupancy or rent
Income Estimate for a 29 sq. m Studio
Basic Data
Annual Income Calculation
🔹 Revenue at 80% occupancy (before management fee):
531,200 × 0.8 = 424,960 THB/year
🔹 Owner's income (70%): 424,960 × 0.7 = 297,472 THB/year
Income Estimate for a 29 sq. m Studio
Basic Data
- High Season (4 months: December–March): ~55,600 THB/month
- Low Season (8 months: April–November): ~38,600 THB/month
- Occupancy Rate: 80%
- Management Company: retains 30% of revenue (owner retains 70%)
Annual Income Calculation
🔹 Revenue at 80% occupancy (before management fee):
531,200 × 0.8 = 424,960 THB/year
🔹 Owner's income (70%): 424,960 × 0.7 = 297,472 THB/year
Thinking about buying property in Thailand for your own home or investment?
The ideal solution is to choose a property on site!
We've organized a personalized tour especially for you, where you can view a villa, explore the Phuket market, and make your own purchasing decision.
The program includes:
✔️Viewing current properties (apartments, villas) tailored to your budget and needs.
✔️Transfer to and from the hotel or an online project viewing via Zoom
✔️Concluding the transaction on the best terms for you👍
✔️Assistance in opening a bank account 💳
✔️Upon completion of the transaction, a yacht trip to the islands at the company's expense 🎁 We work directly with top developers with no commission for you!🔝
Subscribe to our channel to stay up-to-date with other amazing real estate offers! 🔔
The ideal solution is to choose a property on site!
We've organized a personalized tour especially for you, where you can view a villa, explore the Phuket market, and make your own purchasing decision.
The program includes:
✔️Viewing current properties (apartments, villas) tailored to your budget and needs.
✔️Transfer to and from the hotel or an online project viewing via Zoom
✔️Concluding the transaction on the best terms for you👍
✔️Assistance in opening a bank account 💳
✔️Upon completion of the transaction, a yacht trip to the islands at the company's expense 🎁 We work directly with top developers with no commission for you!🔝
Subscribe to our channel to stay up-to-date with other amazing real estate offers! 🔔