Phuket Property
Investment Calculator
Estimate your rental income, ROI, and capital appreciation based on real 2026 market data from Phuket's top investment areas.
Estimated Returns
Annual Rental Income
$10,500
after management fees
Gross Yield
7.0%
before expenses
Net Yield
5.3%
take-home return
Capital Appreciation
+$75,000
over 5 years
Estimated Total Return
$127,500
85.0% over 5 years
Estimates based on 2026 Phuket market averages. Actual returns vary by project, occupancy, and market conditions. Not financial advice.
Based on Real Market Data
300+ Projects Analyzed
Our yield data comes from verified rental histories and developer programs across Phuket.
Updated for 2026
All figures reflect current pricing, occupancy trends, and management fee structures.
Area-Specific Data
Every area in Phuket has different yield dynamics. Our model uses location-specific benchmarks.
Want Exact Numbers for a Specific Project?
The calculator gives you market averages. Our advisors can provide exact rental income data, developer payment plans, and historical appreciation for any project in Phuket.
Request Personalized AnalysisFree · No obligation · Reply within 2 hours
Investment & ROI Questions
The calculator uses real 2026 market averages for each area of Phuket. Actual returns depend on the specific project, unit type, rental management quality, and occupancy rates. For exact numbers on a specific property, request a free personalized analysis from our team.
Gross yield is total annual rental income divided by the property price. Net yield subtracts operating costs — management fees (typically 20–25% of gross rent), maintenance, insurance, and taxes. Net yield gives you the realistic picture of what you actually take home.
Yes. Rental income is subject to Thai income tax. For most foreign investors, the effective rate is 5–15% of net income after deductions. Thailand has double-taxation treaties with most European countries, the UK, and the US — so you typically avoid paying tax twice. Our legal partners handle all filings.
Prime areas of Phuket (Bang Tao, Kamala, Surin, Layan) have averaged 8–12% annual price growth over the past 5 years, driven by limited beachfront land and growing tourism infrastructure. Off-plan projects often deliver 20–35% by completion. Past performance does not guarantee future results.
Thai banks rarely lend to non-residents. Most foreign buyers purchase with cash or use home-country financing (remortgage, equity release). Some developers offer installment plans — typically 30–40% during construction, 60–70% on completion. Our team can walk you through the payment structures.
Get a Personalized Investment Analysis
Tell us your budget and goals. We'll send exact yield data for projects that match.