NBC Pearl - One bedroom

Thailand, Phuket

Total area

36 m2

Bedroom

1

Floor

6

Year of construction

2019

Type of ownership

Freehold

Status

Operaiting

Description

What You Get

- A modern, fully-finished condo in an eight-story complex.
- Developed by one of Phuket's most trusted developers.
- State-of-the-art plumbing and efficient air conditioning.
- Stylish kitchen for a luxurious cooking experience.
- Part of an exclusive community of 79 apartments.

The Beach

- Located near Nai Harn Beach, a picturesque seaside locale.
- Approximately 600 meters long, bordered by tropical greenery.
- Family-friendly with gentle waters.
- Calm waters from November to April and mild waves from May to October.
- Nearby restaurants, shops, and a local lake park for recreational activities.

What's Nearby

- Situated in a vibrant, well-developed neighborhood.
- Accessible shops, cafes, restaurants, and schools within walking distance.
- Nearby car and motorcycle rentals for transportation needs.
- 8-minute walk to the beach and 2-minute stroll to Nai Harn Lake.
- On-site state-of-the-art fitness and wellness center within the condo complex.

Financial

Total Investment Value $143,000
Underlying asset price $130,000
Upfront DAO LLC fees $0
Closing costs (includes inspection & appraisal costs) $0
Operating reserve $6,500
Sabai listing fee (5%) $6,500
Total returns (IRR) 13.13%
Projected Appreciation 7%
Cash on Cash return 6,67%
Cap Rate 6,67%
Annual gross Income $13,000
Property management $562
Annual DAO LLC administration and filing fees $0
DAO Accounting service per year $2,000
Property taxes $0
Homeowners insurance $900
Annual cash flow $9,538
Monthly cash flow $795

Location

Available 2 860 tokens at $50.00

0 Tokens | 0 (0.00%)

143,000

Invest
Security

IRR

13.13%
Security

CoC

6.67%
Coming soon
Property description

Class:

Condo

Property type:

Apartments

Bedroom:

1

Bathrooms:

1

King size beds:

1

Floors:

6

Projected revenue:

guaranteed yield of 10% per annum for 5 years when renting an apartment through a management company - VillaCarte
Amenities/Facilities

Pool:

Private