18 photos
+11
18 photos
City Garden Tower
from $108,451(฿3,850,000)from $0/m²
Pattaya, Thailand
CondominiumReady to Move In9 total units9 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2018-08-30 |
| Total Units | 9 |
| Available Units | 9 |
| Area | 0 – 0 m² |
| Price Range | $108,451 – $184,507 |
| Price per m² | $0/m² |
Description
Available Units
1 Bedroom0 m²
$108,451(฿3,850,000) – $184,507(฿6,550,000)
9 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,021
Annual Net Income
$12,257
Gross Rental Yield
14.0%
Net Rental Yield
11.3%
Value in 5 Years
$145,131
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
Fitness Center
Sauna
Swimming Pool
Garden
Lobby Area
Location
Similar Properties
Price Range
from $108,451(฿3,850,000)
$0/m²
Type
Condominium
Area
0–0 m²
Completion
2018-08-30
Available Units
9/9