Search
7.22% Yield
Forecasted
  • Navy Blue Facade - Elevation 1
  • Black Facade - Elevation 2
  • Na Mara 8
  • Na Mara 5
  • Na Mara 4
  • Na Mara 7
  • Na Mara 9
  • NaMara Pool View 4
  • NaMara Pool View - hi res
  • Na Mara 2
  • Na Mara 1
  • Na Mara 10
  • 1st_floor_living_01
  • 1st_floor_living_02
  • 1st_floor_kitchen_02
  • Na Mara 11
  • Na Mara 12
7.22% Yield
Forecasted

Overall Score

Value Ranking

#1 In

Phuket

    • ฿ THB
    • ฿11,631,000
    • ฿11,423 / SQFT
    • $348,234
    • $342 / SQFT

Comparables Score

Local comparables
Property Price/SQFT Gross Yield Ranking Submarket
NaMara Pool View - hi res
Kamala Beach Villa

฿11,423
THB

7.22% #1 Kamala
1
Phukris

฿6,112
THB

5.44% #12 Kamala
1
Natural Park

฿7,749
THB

5.11% #20 Kamala
1
Naka Bay Seaview C

฿9,352
THB

6% #24 Kamala

Neighbourhood Score

Neighbourhood and Surroundings
Area Score
  • Livability 68
  • Transit 82
  • Rental 83

Building
Score

Amenities Score
  • Management
    Fees
  • Terraces
    And Gardens
  • Building
    Layout
Finishings Score
  • Building
    Type
    Single Family
  • Architecture
    Score
  • Kitchen
    Finishings
  • Bathroom
    Finishings

Return Outlook

Investment Return Calculator
Choose a Layout
1
  • 2 Bed+Private Pool – Phase1

    $322,754 (฿10,780,000)

    1019 SQFT

    2 Bedrooms

    2.5 Bathrooms

Select Down Payment Amount
2
Select Mortgage Type
3
Building Fee
฿ /Month
Rental Income
฿ /Month
Appreciation Expection
4
Rental Guarantee Opt-In
5
Asset Management Fee
%
Annual Leasing Cost
Month
Property Taxes
฿
Rental Non Payment Risk
% / Month
Vacancy Allowance
Weeks
Home Insurance
฿
Mortgage Insurance
฿
Projected Financial Performance
5 Year Total Return
5 Year Ann. Return
0.0%
0.0%
10 Year Total Return
10 Year Ann. Return
0.0%
0.0%
Gross Yield 0.0%
Monthly Statements
Rental Income ฿
Mortgage Principal - ฿
Mortgage Interest - ฿
Building Fee - ฿
Property Taxes - ฿0
Home Insurance - ฿0
Asset Management Fee - ฿0
Vacancy Allowance - ฿0
Annual Leasing Cost - ฿0
Rental Non Payment Risk - ฿0
Mortgage Insurance - ฿0
Mortgage Overview
Mortgage Principal ฿0
Mortgage Interest +

All calculations, data and reports generated by the investment calculator are for reference only and should not be used or relied on as the actual dealing price or rate of return over the selected period. Information and interactive calculators are made available to you as self-help tools for your independent use and are not intended to provide investment advice. We cannot guarantee their applicability or accuracy in regards to your individual circumstances. The information shown is for reference only.

Choose

your properties and services.

reserve

a property and make a first payment on a project.

discuss

your project with our client success team.

sign

final purchase document and make a first payment.

create

wealth with Property Passbook.