16 photos
+9
16 photos
Glory Village
from $366,197(฿13,000,000)from $1,221/m²
Pattaya, Thailand
VillaUnder Construction71 total units43 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 71 |
| Available Units | 43 |
| Area | 290 – 1600 m² |
| Price Range | $366,197 – $2,478,873 |
| Price per m² | $1,221/m² |
Description
Available Units
1600 m²
$2,478,873(฿88,000,000)
2 available units
3 Bedrooms450 m²
$543,099(฿19,280,000) – $716,056(฿25,420,000)
7 available units
4 Bedrooms300 m²
$366,197(฿13,000,000) – $1,323,944(฿47,000,000)
32 available units
5 Bedrooms420 m²
$512,676(฿18,200,000) – $529,577(฿18,800,000)
2 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$2,942
Annual Net Income
$35,303
Gross Rental Yield
14.0%
Net Rental Yield
9.6%
Value in 5 Years
$490,054
Total 5-Year ROI
82%
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
Private Pool For Each Villa
Café
Restaurant
Bar
Lakeside Park
Location
Similar Properties
Price Range
from $366,197(฿13,000,000)
$1,221/m²
Type
Villa
Area
290–1600 m²
Completion
Available Units
43/71