9 photos
+2
9 photos
City Garden Pattaya Condominium
from $98,592(฿3,500,000)from $1,933/m²
Pattaya, Thailand
CondominiumReady to Move In3 total units3 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2010-11-29 |
| Total Units | 3 |
| Available Units | 3 |
| Area | 51 – 76 m² |
| Price Range | $98,592 – $170,423 |
| Price per m² | $1,933/m² |
Description
Available Units
1 Bedroom51 m²
$98,592(฿3,500,000) – $101,408(฿3,600,000)
2 available units
2 Bedrooms76 m²
$170,423(฿6,050,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$842
Annual Net Income
$10,108
Gross Rental Yield
14.0%
Net Rental Yield
10.3%
Value in 5 Years
$131,938
Total 5-Year ROI
85%
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
Kids Pool
Sauna
Game Zone
Fitness Center
Location
Similar Properties
Price Range
from $98,592(฿3,500,000)
$1,933/m²
Type
Condominium
Area
51–76 m²
Completion
2010-11-29
Available Units
3/3