18 photos
+11
18 photos
The Whale Marina
from $66,197(฿2,350,000)from $2,155/m²
Pattaya, Thailand
CondominiumReady to Move In22 total units22 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — |
| Total Units | 22 |
| Available Units | 22 |
| Area | 29 – 93 m² |
| Price Range | $66,197 – $254,905 |
| Price per m² | $2,155/m² |
Description
Available Units
Studio29 m²
$66,197(฿2,350,000) – $85,509(฿3,035,583)
10 available units
1 Bedroom40 m²
$119,219(฿4,232,283) – $152,300(฿5,406,643)
8 available units
2 Bedrooms74 m²
$213,802(฿7,589,966) – $254,905(฿9,049,122)
4 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$574
Annual Net Income
$6,893
Gross Rental Yield
14.0%
Net Rental Yield
10.4%
Value in 5 Years
$88,587
Total 5-Year ROI
86%
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
Fitness Center
Swimming Pool
Sauna
Location
Similar Properties
Price Range
from $66,197(฿2,350,000)
$2,155/m²
Type
Condominium
Area
29–93 m²
Completion
Available Units
22/22