35 photos
+28
35 photos
Riviera Beverly Hills
from $76,592(฿2,719,000)from $2,735/m²
Pattaya, Thailand
CondominiumUnder Construction155 total units4 unit types
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 155 |
| Available Units | 4 unit types |
| Area | 27 – 111 m² |
| Price Range | $76,592 – $363,352 |
| Price per m² | $2,735/m² |
Description
Available Units
Studio27 m²
$76,592(฿2,719,000) – $98,535(฿3,498,000)
1 Bedroom31 m²
$82,732(฿2,937,000) – $137,268(฿4,873,000)
2 Bedrooms63 m²
$171,718(฿6,096,000) – $226,078(฿8,025,780)
3 Bedrooms111 m²
$363,352(฿12,899,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$676
Annual Net Income
$8,109
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$102,497
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
Bar
Tennis Court
Boxing Ring
Kids Zone
Playground
Swimming Pool
Fitness Center
Jacuzzi Pool
Lounge
Rooftop Observatory
Garden
Tennis Court
Golf Simulator
Lobby Area
Restaurant
Location
Similar Properties
Price Range
from $76,592(฿2,719,000)
$2,735/m²
Type
Condominium
Area
27–111 m²
Completion
Available Units
4 unit types