28 photos
+21
28 photos
Harmonia City Garden
from $78,845(฿2,799,000)from $2,975/m²
Pattaya, Thailand
CondominiumUnder Construction36 total units1 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 36 |
| Available Units | 1 |
| Area | 0 – 0 m² |
| Price Range | $78,845 – $78,873 |
| Price per m² | $2,975/m² |
Description
Available Units
1 Bedroom27 m²
$78,845(฿2,799,000) – $78,873(฿2,800,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$697
Annual Net Income
$8,363
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$105,512
Total 5-Year ROI
87%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Sauna
Yoga Area
Jacuzzi Pool
Fitness Center
Playground
Restaurant
Café
Garden
Location
Similar Properties
Price Range
from $78,845(฿2,799,000)
$2,975/m²
Type
Condominium
Area
0–0 m²
Completion
Available Units
1/36