NAIHARN NBC Pearl
Property description
Nai Harn Beach Condo [Pearl 601-611] — premium apartments with an area of 36 m², featuring one comfortable bedroom, a bathroom, a kitchen, a cozy living room, and a terrace. The windows of the apartments offer an excellent view of the city.
Project Highlights
Nai Harn Beach Condo [Pearl 601-611] is part of a total of 79 apartments situated in an 8-story monolithic residential complex called Nai Harn Condominium Phuket (NBC), developed by one of the most reliable builders in Phuket.
Location and Infrastructure
The residential complex is surrounded by all the necessary infrastructure for a comfortable life, including shops, restaurants, cafes, schools, as well as car and motorcycle rental services.
Additionally, just an 8-minute walk away is Nai Harn, a picturesque beach stretching 600 meters and surrounded by coconut groves, casuarina trees, and other tropical flora. The beach has a gradual slope into the water, making it ideal for families with children.
Even closer to the residence, just a 2-minute walk away, is the eponymous Nai Harn Lake, well-suited for relaxation and outdoor yoga sessions.
For those who prefer traditional workouts, the condominium is equipped with a fitness center. The building also features a bar, a swimming pool, and round-the-clock security with access control and video surveillance.
Financials
-
Total Investment Value$164 600
-
Underlying asset price$156 627
-
Sinking fund + Utilities$1 119
-
Registration tax 1,1%$1 723
-
DAO registration fees$1 999
-
Operating reserve 2%$3 133
-
Projected Total Income10.0%
-
Projected Appreciation5.0 %
-
Annual return5.0 %
Location
Soi Suan Wat, Rawai
Sabai Property FAQ
What is Sabai Property?
Sabai Property is a platform for investing in fractional tokenized real estate from anywhere in the world, with a minimum entry threshold of $50. Sabai Property is a subsidiary of VillaCarte, a company with over 12 years of experience in property management and sales in Phuket and other global locations. VillaCarte is also the developer of grand projects like Layan Green Park , Layan Verde, and LaVista Villas, which are among the first tokenized assets on Sabai Property.
What rights do I get when buying a real estate token?
When purchasing a token, you gain the right to receive profits from a share in a real estate property based on two agreements: the Investment Agreement and the Purchase Agreement.
Legal Structure
-
Our group of companies includes two internal entities:
- - SABAI FUND INC – acts as the Property Owner and holds ownership of the real estate.
- - SABAI PRIVATE FOUNDATION – acts as the Token Issuer and issues tokens tied to the real estate.
To legally secure the tokens and protect investors' interests, we have established an Investment Agreement between these companies. This agreement guarantees SABAI PRIVATE FOUNDATION the right to income generated by the real estate owned by SABAI FUND INC.
When purchasing a real estate token, you sign a Purchase Agreement, which legally secures your right to participate in the Investment Agreement between SABAI FUND INC and SABAI PRIVATE FOUNDATION. This, in turn, ensures your entitlement to income from the real estate property.
Investment Returns
Sabai Property offers flexible options for generating returns: daily rental income payouts (5-15% annualized), investments in the construction phase with potential profits upon resale after completion (10-30%), and guaranteed income from the developer with monthly payouts (5-7% annualized).
Guarantees and Risks for Investors
All Sabai Property assets are insured, and their management is handled by Villa Carte, a company with over 12 years of experience in real estate. This allows for the efficient management of the properties with minimal risk. Additionally, most Sabai Property assets come with a guarantee from the developer, who, in the event of a lack of tenants for the property, will take on the responsibility of making payments to the investors.
Technical support
Have more questions about property?
Contact our real estate tokenization experts or visit our How it works page.
Projected Appreciation
Annual return
Amount of years
Projected Total Income
Projected Rental Income
Final balance
This calculation is predictive, but not guaranteed.