20 photos
+13
20 photos
Beverly mountain Bay
from $90,000(฿3,195,000)from $3,242/m²
Pattaya, Thailand
CondominiumReady to Move In83 total units83 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2023-12-30 |
| Total Units | 83 |
| Available Units | 83 |
| Area | 27 – 67 m² |
| Price Range | $90,000 – $263,220 |
| Price per m² | $3,242/m² |
Description
Available Units
Studio27 m²
$90,000(฿3,195,000) – $161,121(฿5,719,780)
48 available units
1 Bedroom35 m²
$117,181(฿4,159,942) – $184,874(฿6,563,011)
23 available units
2 Bedrooms44 m²
$148,750(฿5,280,613) – $263,220(฿9,344,312)
12 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$802
Annual Net Income
$9,624
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$120,440
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
Restaurant
Lobby Area
Café
Fitness Center
Swimming Pool
Bar
Sauna
Garden
Golf Simulator
Location
Similar Properties
Price Range
from $90,000(฿3,195,000)
$3,242/m²
Type
Condominium
Area
27–67 m²
Completion
2023-12-30
Available Units
83/83