32 photos
+25
32 photos
Panora Estuaria
from $210,456(฿7,471,200)from $4,433/m²
Pattaya, Thailand
CondominiumUnder Construction66 total units46 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 66 |
| Available Units | 46 |
| Area | 47 – 165 m² |
| Price Range | $210,456 – $1,248,893 |
| Price per m² | $4,433/m² |
Description
Available Units
1 Bedroom47 m²
$210,456(฿7,471,200) – $319,758(฿11,351,400)
20 available units
2 Bedrooms95 m²
$550,217(฿19,532,700) – $789,921(฿28,042,200)
22 available units
3 Bedrooms154 m²
$759,217(฿26,952,200) – $1,248,893(฿44,335,700)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,584
Annual Net Income
$19,008
Gross Rental Yield
11.7%
Net Rental Yield
9.0%
Value in 5 Years
$281,638
Total 5-Year ROI
79%
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
Co Working Space
Fitness Center
Garden
Kids Zone
Yoga Area
Swimming Pool
Rooftop Observatory
Sauna
Game Zone
Lobby Area
Lounge
Location
Similar Properties
Price Range
from $210,456(฿7,471,200)
$4,433/m²
Type
Condominium
Area
47–165 m²
Completion
Available Units
46/66