Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket
Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket — image 2Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket — image 3Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket — image 4Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket — image 5
Grade B+condoFreeholdmid-range

Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket

Thalang · Phuket

$175,000

Asking Price (USD)

฿6.3M 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.

6.9%

Net Yield (after tax, all-in)

6.9%

Managed ROI (after tax)

16.1%

Gross Yield

48%

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: $30,058/yr
Average Daily Rate: $171
Net Yield (after tax): 6.9%
Payback Period: 14.5 years
5-yr Capital Value: $207,845
10-yr Capital Value: $246,855
Brixfox Score: 72.2 / 100
Comparable Properties: 8
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

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

$186,685

+6.7% over asking

Asking price$175,000
legal$1,750
furnishing$8,000
sinking fund$185
transfer fee$1,750
All-in investment$186,685

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: 37 m²
Style: modern
Condition: excellent
Year Built: NaN

Design Features

wood slat accent wallsliding glass bathroom doorintegrated TV console

Score Breakdown

ROI
22.76
Visual Appeal
11.2
Ownership Security
13
Location
8.4
Land & Space
2.99
Rental Demand
4.82
Payback Speed
5
STR Suitability
4

Location

📍 8.0585°, 98.2781°

Approximate location

Thalang, Phuket, Thailand

Listed by Private Owner via FazWaz.com
studio freehold condo in Thalang — photo 1 of 5
FazWaz.com
studio freehold condo in Thalang — photo 2 of 5
studio freehold condo in Thalang — photo 3 of 5
studio freehold condo in Thalang — photo 4 of 5
studio freehold condo in Thalang — photo 5 of 5

Studio Condo For Sale At Sea Heaven Phase 2 In Sakhu Phuket

Thalang · Phuket · Ref BF-5098Source · FazWaz.com · listed 1 Jul 2026
Asking price
$175,000
Bedrooms
Studio
Bathrooms
1
Built area
37 m²
Brixfox Score 72 · 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

Thalang

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)
$171/night
50% ($85)Brixfox estimate($171/night)200% ($342)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Indicative
Yearly income
$21,041
Likely range $12,624 – $29,457
Airbnb data$171/night · 48% occupancy
Rental income
$171/night · 48% occ.
$30,058
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 Thalang.

$1.8M$1.4M$902K$451K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $175K
Capital appreciation
Property value growing at +4%/yr based on Thalang 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 8: 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
$213K
+22%
Rental Income
+$112K
Total Position
$325K
+85%
13.2%/yr
Year 10
Capital Value
$259K
+48%
Rental Income
+$241K
Total Position
$500K
+186%
11.1%/yr
Year 20
Capital Value
$383K
+119%
Rental Income
+$565K
Total Position
$949K
+442%
8.8%/yr
Year 30
Capital Value
$568K
+224%
Rental Income
+$1.0M
Total Position
$1.6M
+796%
7.6%/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.