14 photos
+7
14 photos
Riviera Malibu
from $420,789(฿14,938,000)from $5,465/m²
Pattaya, Thailand
CondominiumUnder Construction4 total units1 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 4 |
| Available Units | 1 |
| Area | 77 – 146 m² |
| Price Range | $420,789 – $730,000 |
| Price per m² | $5,465/m² |
Description
Available Units
2 Bedrooms77 m²
$420,789(฿14,938,000) – $490,000(฿17,395,000)
3 Bedrooms146 m²
$755,634(฿26,825,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,894
Annual Net Income
$34,732
Gross Rental Yield
10.7%
Net Rental Yield
8.3%
Value in 5 Years
$563,110
Total 5-Year ROI
75%
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
Lounge
Fitness Center
Jogging Track
Kids Pool
Golf Simulator
Spa & Wellness
Onsen
Jacuzzi Pool
Swimming Pool
Location
Similar Properties
Price Range
from $420,789(฿14,938,000)
$5,465/m²
Type
Condominium
Area
77–146 m²
Completion
Available Units
1/4