25 photos
+18
25 photos
Riviera Santa Monica
from $81,887(฿2,907,000)from $2,730/m²
Pattaya, Thailand
CondominiumPre-sale57 total units38 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — |
| Total Units | 57 |
| Available Units | 38 |
| Area | 30 – 106 m² |
| Price Range | $81,887 – $493,965 |
| Price per m² | $2,730/m² |
Description
Available Units
1 Bedroom30 m²
$81,887(฿2,907,000) – $132,214(฿4,693,598)
19 available units
2 Bedrooms50 m²
$131,879(฿4,681,688) – $253,025(฿8,982,383)
18 available units
3 Bedrooms106 m²
$493,965(฿17,535,747)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$721
Annual Net Income
$8,646
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$109,584
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
Yoga Area
Swimming Pool
Jogging Track
Café
Fitness Center
Restaurant
Jacuzzi Pool
Bar
Garden
Tennis Court
Location
Similar Properties
Price Range
from $81,887(฿2,907,000)
$2,730/m²
Type
Condominium
Area
30–106 m²
Completion
Available Units
38/57