Free Tool · 2026 Market Data

Phuket Property
Investment Calculator

Model the purchase costs, the running costs and your own rental assumptions for a Phuket condo or villa. The calculator applies no market yield of its own; the rental yield guide explains why no such figure exists in Thailand and how to build one from a building's real letting history.

$150,000
$50,000 $2,000,000

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

Get Exact Numbers for Specific Projects →

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 Analysis

Free · 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) are the usual candidates, but Thailand publishes no transaction index, so the 8-12% annual figure this answer used to give is withdrawn. Historic talk of that kind of 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 matching projects with the real letting history where a building has one.

1. Contact 2. Optional details
WhatsApp
Hi! I'm Alex. Ask me anything about Phuket property.