39 photos
+32
39 photos
Marina Golden Bay
from $105,634(฿3,750,000)from $3,539/m²
Pattaya, Thailand
CondominiumUnder Construction34 total units34 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 34 |
| Available Units | 34 |
| Area | 28 – 30 m² |
| Price Range | $105,634 – $105,634 |
| Price per m² | $3,539/m² |
Description
Available Units
1 Bedroom28 m²
$105,634(฿3,750,000)
34 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$948
Annual Net Income
$11,371
Gross Rental Yield
14.0%
Net Rental Yield
10.8%
Value in 5 Years
$141,362
Total 5-Year ROI
88%
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
Infinity Swimming Pool
Garden
Café
Restaurant
Jacuzzi Pool
Fitness Center
Kids Zone
Game Zone
Sauna
Yoga Area
Location
Similar Properties
Price Range
from $105,634(฿3,750,000)
$3,539/m²
Type
Condominium
Area
28–30 m²
Completion
Available Units
34/34