31 photos
+24
31 photos
The Panora
from $394,338(฿13,999,000)from $5,659/m²
Pattaya, Thailand
CondominiumReady to Move In55 total units1 available units
Key Facts
| Type | Condominium |
| Completion | Ready to Move In — 2022-12-30 |
| Total Units | 55 |
| Available Units | 1 |
| Area | 33 – 70 m² |
| Price Range | $394,338 – $403,155 |
| Price per m² | $5,659/m² |
Description
Available Units
1 Bedroom33 m²
$153,408(฿5,446,000) – $214,704(฿7,622,000)
2 Bedrooms70 m²
$394,338(฿13,999,000) – $403,155(฿14,312,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,078
Annual Net Income
$12,941
Gross Rental Yield
11.0%
Net Rental Yield
8.4%
Value in 5 Years
$205,295
Total 5-Year ROI
76%
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
Kids Zone
Garden
Sauna
Location
Similar Properties
Price Range
from $394,338(฿13,999,000)
$5,659/m²
Type
Condominium
Area
33–70 m²
Completion
2022-12-30
Available Units
1/55