29 photos
+22
29 photos
The Embassy
from $191,268(฿6,790,000)from $3,478/m²
Pattaya, Thailand
CondominiumUnder Construction33 total units27 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — |
| Total Units | 33 |
| Available Units | 27 |
| Area | 51 – 56 m² |
| Price Range | $191,268 – $227,887 |
| Price per m² | $3,478/m² |
Description
Available Units
2 Bedrooms51 m²
$191,268(฿6,790,000) – $227,887(฿8,090,000)
27 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,577
Annual Net Income
$18,927
Gross Rental Yield
12.9%
Net Rental Yield
9.9%
Value in 5 Years
$255,959
Total 5-Year ROI
83%
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
Lobby Area
Garden
Kids Zone
Fountain
Swimming Pool
Kids Pool
Spa & Wellness
Onsen
Fitness Center
Game Zone
Bar
Location
Similar Properties
Price Range
from $191,268(฿6,790,000)
$3,478/m²
Type
Condominium
Area
51–56 m²
Completion
Available Units
27/33