Modern 3 Bedroom Residence Less Than 5 Mins to in Nai Harn Beach
Description
Discover a contemporary 3-bedroom residence in the peaceful Nai Harn area of southern Phuket. Designed for comfortable tropical living, this property offers a practical layout, modern architecture, and an attractive opportunity for buyers seeking a private residence or an investment property with rental income potential.
With project completion scheduled for Q3 2028, buyers can secure a property in advance with a structured installment plan throughout the construction process.
Property Details
-
Location: Nai Harn, Rawai, Phuket
-
Property type: 3-bedroom residence
-
Living area: 94 sq.m.
-
Bedrooms: 3
-
Starting price: THB 11.75 million
-
Starting price per sq.m.: THB 125,000
-
Ownership option: Freehold available at an additional fee
-
Expected completion: Q3 2028
Project Facilities
The development offers a range of communal facilities designed to support a comfortable, resort-inspired lifestyle for residents, families, and holidaymakers.
-
Large communal swimming pool: A 32 × 10-metre pool for swimming and relaxation.
-
Children's swimming pool: A dedicated area for younger residents.
-
Fitness centre: An on-site gym for convenient daily workouts.
-
Spa and wellness facilities: Spaces dedicated to relaxation and personal well-being.
-
Co-working space: A practical workspace for remote workers and professionals.
-
Children's club: An indoor play area for younger residents.
-
On-site restaurant: A convenient dining option within the development.
-
Rooftop garden and canopy lounge: Outdoor spaces for relaxing and enjoying the tropical surroundings.
-
Landscaped gardens: Green communal areas that enhance the residential atmosphere.
-
Reception and lobby: A welcoming entrance for residents and visitors.
-
Parking facilities: Convenient parking for residents.
-
24-hour security and CCTV: Security services and surveillance for additional peace of mind.
-
Lift access: Convenient access to residential floors.
Near by locations
-
Nai Harn Beach: Approximately 5–10 minutes
-
Rawai Beach: Approximately 5–10 minutes
-
Yanui Beach: Approximately 10 minutes
-
Promthep Cape: Approximately 10–15 minutes
-
Rawai seafood market: Approximately 5–10 minutes
The property may appeal to investors seeking rental income from Phuket's residential and holiday accommodation market. The supplied rental projection estimates annual gross rental income of THB 1,039,064, with the owner's projected share calculated at 70% after an assumed 30% deduction for management or rental-related fees.
The estimated rental performance varies by season, reflecting differences in demand and occupancy throughout the year.
Projected Rental Income
| Season | Estimated monthly gross income | Estimated monthly owner income |
|---|---|---|
| Low season (May–Sep) | THB 55,272 | THB 38,690 |
| Mid season (Mar–Apr, Oct–Nov) | THB 88,830 | THB 62,181 |
| High season (February) | THB 117,206 | THB 82,044 |
| Peak season (December–January) | THB 145,089 | THB 101,562 |
| Annual total | THB 1,039,064 | THB 727,345 |
Estimated Rental Yield
Based on the starting purchase price of THB 11.75 million:
-
Estimated annual gross rental income: THB 1,039,064
-
Estimated annual owner income: THB 727,345
-
Projected gross rental yield: Approximately 8.84% per year
-
Projected owner-income yield: Approximately 6.19% per year
These figures are calculated using the supplied annual rental projections and the starting purchase price. The owner-income yield is before any additional ownership costs, taxes, or expenses not included in the projection. The additional freehold fee should also be considered when calculating the total investment cost.
This 3-bedroom residence presents an opportunity to purchase a modern property in Nai Harn, one of southern Phuket's established residential areas. With resort-style facilities, convenient access to beaches and local amenities, and a planned completion in Q3 2028, it offers potential for both personal use and rental investment.
The staged payment structure allows buyers to spread payments throughout construction, while the projected rental figures provide an initial basis for evaluating its investment potential. Buyers should verify the rental assumptions, ownership fees, and all additional costs before making a purchase decision.
Sale Price and Payment Terms
Starting sale price: THB 11,750,000 for a 3-bedroom residence with 94 sq.m. of living area.
Starting price per sq.m.: THB 125,000.
Freehold ownership fee: THB 10,000 per sq.m. of living area, payable in addition to the purchase price. For a 94 sq.m. residence, this would amount to THB 940,000, bringing the indicative total to THB 12,690,000 before other applicable costs.
Installment Payment Plan
-
Reservation fee: THB 100,000.
-
Contract signing payment: 30% of the purchase price, less the reservation fee, payable within 30 days of the reservation date.
-
First construction payment: 30% upon completion of the superstructure.
-
Second construction payment: 15% upon completion of architectural works.
-
Third construction payment: 15% upon completion of furniture installation.
-
Final payment: 10% on the transfer date.
Additional costs are payable before the transfer date. Buyers should confirm the applicable transfer fees, ownership charges, and other expenses with the developer.
Details
Facilities
Make an enquiry
Relate Properties
