14 photos
+7
14 photos
Layan Bangsare Beach
from $309,014(฿10,970,000)from $1,332/m²
Pattaya, Thailand
VillaReady to Move In23 total units3 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 23 |
| Available Units | 3 |
| Area | 232 – 413 m² |
| Price Range | $309,014 – $549,831 |
| Price per m² | $1,332/m² |
Description
Available Units
0 m²
$0(฿0)
3 Bedrooms232 m²
$309,014(฿10,970,000) – $549,831(฿19,519,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,037
Annual Net Income
$12,443
Gross Rental Yield
Infinity%
Net Rental Yield
Infinity%
Value in 5 Years
$0
Total 5-Year ROI
Infinity%
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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Smart Home System
Location
Similar Properties
Price Range
from $309,014(฿10,970,000)
$1,332/m²
Type
Villa
Area
232–413 m²
Completion
Available Units
3/23