24 photos
+17
24 photos
The Lavish
from $674,648(฿23,950,000)from $1,687/m²
Pattaya, Thailand
VillaReady to Move In9 total units6 available units
Key Facts
| Type | Villa |
| Completion | Ready to Move In — |
| Total Units | 9 |
| Available Units | 6 |
| Area | 400 – 400 m² |
| Price Range | $674,648 – $788,732 |
| Price per m² | $1,687/m² |
Description
Available Units
4 Bedrooms400 m²
$674,648(฿23,950,000) – $788,732(฿28,000,000)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$5,678
Annual Net Income
$68,136
Gross Rental Yield
14.0%
Net Rental Yield
10.1%
Value in 5 Years
$902,831
Total 5-Year ROI
84%
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
Swimming Pool
Fitness Center
Yoga Area
Garden
Restaurant
Location
Similar Properties
Price Range
from $674,648(฿23,950,000)
$1,687/m²
Type
Villa
Area
400–400 m²
Completion
Available Units
6/9