Studio Condo For Sale At The City Phuket In Kathu Phuket
Studio Condo For Sale At The City Phuket In Kathu Phuket — image 2Studio Condo For Sale At The City Phuket In Kathu Phuket — image 3Studio Condo For Sale At The City Phuket In Kathu Phuket — image 4Studio Condo For Sale At The City Phuket In Kathu Phuket — image 5
Grade B+condoFreeholdluxury

Studio Condo For Sale At The City Phuket In Kathu Phuket

Kathu · Phuket

$69,757

Asking Price (USD)

฿2.5M THB at source

Hotel Act — verify short-let permits before buying

Thailand Hotel Act: renting for under 30 days without a hotel licence is technically an offence. Most Phuket/Koh Samui stock operates short-term via licensed buildings, branded-residence rental programs, or villa-estate management — verify the building/estate permits daily rental before buying.

7.0%

Net Yield (after tax, all-in)

7.0%

Managed ROI (after tax)

18.1%

Gross Yield

43%

Occupancy

Net yield is after Thai rental income tax (modelled as a conservative blended non-resident rate) and assumes fully-managed short-term letting — confirm the treatment with a Thai tax adviser. Sub-30-day rentals require the building or estate to be appropriately permitted under the Hotel Act.

Projected Gross Revenue: $14,539/yr
Average Daily Rate: $92
+11.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Luxury finish (+8%)
Net Yield (after tax): 7.0%
Payback Period: 14.4 years
5-yr Capital Value: $82,849
10-yr Capital Value: $98,399
Brixfox Score: 73.1 / 100
Comparable Properties: 9
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

Thai transfer fee or lease registration + legal + furnishing & STR launch setup.

$80,110

+14.8% over asking

Asking price$69,757
legal$1,500
furnishing$8,000
sinking fund$155
transfer fee$698
All-in investment$80,110

Estimates use Thailand's buyer share of the transfer fee (freehold/company) or lease registration + stamp (leasehold), plus conveyancing and due-diligence legal fees; furnishing & STR launch covers furniture, appliances and launch photography. Actual legal fees vary — budget extra for surveyor and bank fees if financing. Working capital (2–3 months operating buffer) not included.

Ownership: Freehold

Foreign-freehold condominium — the title deed is registered in your name within the building’s 49% foreign quota. The cleanest structure for a remote international buyer.

Bathrooms: 1
Building: 31 m²
Style: modern
Condition: new-build
Year Built: NaN

Design Features

decorative wall paneling with gold accentsmodern spherical pendant lightingmirrored wall accents

Score Breakdown

ROI
22.92
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
2.83
Rental Demand
4.31
Payback Speed
5
STR Suitability
3

Location

📍 7.8975°, 98.3629°

Approximate location

Kathu, Phuket, Thailand

Listed via FazWaz.com
studio freehold condo in Kathu — photo 1 of 5
FazWaz.com
studio freehold condo in Kathu — photo 2 of 5
studio freehold condo in Kathu — photo 3 of 5
studio freehold condo in Kathu — photo 4 of 5
studio freehold condo in Kathu — photo 5 of 5

Studio Condo For Sale At The City Phuket In Kathu Phuket

Kathu · Phuket · Ref BF-1096Source · FazWaz.com · listed 22 Jun 2026
Asking price
$69,757
Bedrooms
Studio
Bathrooms
1
Built area
31 m²
Brixfox Score 73 · B+

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Kathu

Phuket, Approximate area

Loading Map...

Hotel Act — Verify Short-Let Permits Before Buying

Thailand Hotel Act: renting for under 30 days without a hotel licence is technically an offence. Most Phuket/Koh Samui stock operates short-term via licensed buildings, branded-residence rental programs, or villa-estate management — verify the building/estate permits daily rental before buying.

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$92/night
50% ($46)Brixfox estimate($92/night)200% ($185)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Indicative
Yearly income
$10,177
Likely range $6,106 – $14,248
Airbnb data$92/night · 43% occupancy
Rental income
$92/night · 43% occ.
$14,539
Running costs (20%)
Utilities, cleaning, maintenance
••••
Income tax (10%)
Indonesian rental income tax
••••
Net income
••% ROI
••••

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Kathu.

$817K$613K$409K$204K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $70K
Capital appreciation
Property value growing at +4%/yr based on Kathu market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 7: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$85K
+22%
Rental Income
+$54K
Total Position
$139K
+99%
14.8%/yr
Year 10
Capital Value
$103K
+48%
Rental Income
+$117K
Total Position
$220K
+215%
12.2%/yr
Year 20
Capital Value
$153K
+119%
Rental Income
+$273K
Total Position
$426K
+511%
9.5%/yr
Year 30
Capital Value
$226K
+224%
Rental Income
+$484K
Total Position
$710K
+918%
8.0%/yr

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Apartment Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
Zoning
••••
•••• •••• ••••
Tenure
••••
•••• •••• ••••

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Upgrade to Pro to stress-test this yield across occupancy scenarios

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Thailand may impact actual yields.