17 photos
+10
17 photos
The Prospect Villas
from $616,901(฿21,900,000)from $2,009/m²
Pattaya, Thailand
VillaUnder Construction17 total units17 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — |
| Total Units | 17 |
| Available Units | 17 |
| Area | 307 – 469 m² |
| Price Range | $616,901 – $1,180,282 |
| Price per m² | $2,009/m² |
Description
Available Units
3 Bedrooms307 m²
$616,901(฿21,900,000) – $887,324(฿31,500,000)
12 available units
4 Bedrooms469 m²
$1,180,282(฿41,900,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,396
Annual Net Income
$52,751
Gross Rental Yield
11.8%
Net Rental Yield
8.6%
Value in 5 Years
$825,553
Total 5-Year ROI
77%
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
Swimming Pool
Garden
Location
Similar Properties
Price Range
from $616,901(฿21,900,000)
$2,009/m²
Type
Villa
Area
307–469 m²
Completion
Available Units
17/17