24 photos
+17
24 photos
Dusit Grand Park 2
from $61,655(฿2,188,750)from $2,454/m²
Pattaya, Thailand
CondominiumReady to Move In85 total units78 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — |
| Total Units | 85 |
| Available Units | 78 |
| Area | 25 – 62 m² |
| Price Range | $61,655 – $184,741 |
| Price per m² | $2,454/m² |
Description
Available Units
Studio25 m²
$61,655(฿2,188,750) – $79,789(฿2,832,500)
34 available units
1 Bedroom34 m²
$77,341(฿2,745,610) – $93,064(฿3,303,761)
23 available units
2 Bedrooms60 m²
$135,556(฿4,812,243) – $184,741(฿6,558,312)
21 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$538
Annual Net Income
$6,461
Gross Rental Yield
14.0%
Net Rental Yield
10.5%
Value in 5 Years
$82,508
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
Jogging Track
Swimming Pool
Sauna
Steam Room
Garden
Location
Similar Properties
Price Range
from $61,655(฿2,188,750)
$2,454/m²
Type
Condominium
Area
25–62 m²
Completion
Available Units
78/85