22 photos
+15
22 photos
City Garden Olympus
from $59,155(฿2,100,000)from $0/m²
Pattaya, Thailand
CondominiumReady to Move In11 total units11 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2022-01-30 |
| Total Units | 11 |
| Available Units | 11 |
| Area | 0 – 0 m² |
| Price Range | $59,155 – $90,141 |
| Price per m² | $0/m² |
Description
Available Units
Studio0 m²
$59,155(฿2,100,000)
1 available units
1 Bedroom0 m²
$60,563(฿2,150,000) – $90,141(฿3,200,000)
10 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$557
Annual Net Income
$6,686
Gross Rental Yield
14.0%
Net Rental Yield
11.3%
Value in 5 Years
$79,163
Total 5-Year ROI
90%
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
Game Zone
Jacuzzi Pool
Sauna
Restaurant
Yoga Area
Jogging Track
Garden
Café
Lobby Area
Location
Similar Properties
Price Range
from $59,155(฿2,100,000)
$0/m²
Type
Condominium
Area
0–0 m²
Completion
2022-01-30
Available Units
11/11