21 photos
+14
21 photos
The Lake
from $360,563(฿12,800,000)from $1,045/m²
Pattaya, Thailand
VillaUnder Construction24 total units22 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 24 |
| Available Units | 22 |
| Area | 345 – 345 m² |
| Price Range | $360,563 – $469,634 |
| Price per m² | $1,045/m² |
Description
Available Units
4 Bedrooms345 m²
$362,085(฿12,854,000) – $417,690(฿14,828,000)
8 available units
5 Bedrooms345 m²
$360,563(฿12,800,000) – $469,634(฿16,672,000)
14 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,813
Annual Net Income
$33,753
Gross Rental Yield
14.0%
Net Rental Yield
9.4%
Value in 5 Years
$482,515
Total 5-Year ROI
81%
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
Garden
Restaurant
Fitness Center
Swimming Pool
Location
Similar Properties
Price Range
from $360,563(฿12,800,000)
$1,045/m²
Type
Villa
Area
345–345 m²
Completion
Available Units
22/24