ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

매매villa

For sale 2 bedrooms condo in Bang Lamung, Chonburi

Pattaya, bangkok|Cetus

฿17.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

침실

30 m²

㎡

프로젝트: Cetus

준공일: 2015

편의시설

parkingconciergegardengym

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿17.9M

Days on market: 0

Mar 27, 2026Listed

฿17.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿51K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿17.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-61123.12359255433/mo

Monthly Breakdown

Mortgage Payment-฿81K

Rental Income (after vacancy)+฿53K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-13.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿34.1M

Total Rental Income (25yr)฿15.8M

Total Interest Paid฿11.7M

Down payment: ฿5.4M (30%)Loan: ฿12.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿42K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 1 bed condo in Bang Lamung, Chonburi	฿11K	฿380	26m²	1	rent
For sale and for rent studio condo in Bang Lamung, Chonburi	฿12K	฿483	24m²	-	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿14K	฿380	35m²	1	rent
For sale and for rent 1 bed condo in Bang Lamung, Chonburi	฿21K	฿552	38m²	1	rent
For sale 1 bed condo in Bang Lamung, Chonburi	฿1.7M	฿46K	37m²	1	sale
For sale 1 bed condo in Bang Lamung, Chonburi	฿1.7M	฿53K	33m²	1	sale
For sale studio condo in Bang Lamung, Chonburi	฿1.9M	฿77K	24m²	-	sale
For sale studio condo in Bang Lamung, Chonburi	฿2.0M	฿84K	24m²	-	sale
For sale studio condo in Bang Lamung, Chonburi	฿2.1M	฿88K	24m²	-	sale
For sale 1 bed condo in Bang Lamung, Chonburi	฿2.3M	฿66K	35m²	1	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

인근 학교

Regents International School Pattaya

British / IB

฿400K – ฿750K/yr

4.5

For sale 2 bedrooms condo in Bang Lamung, Chonburi

프로젝트: Cetus

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Pattaya

Sunshine Beach Condotel

For rent 2 bedrooms apartment in Watthana, Bangkok

For rent 2 bedrooms condo in Bang Lamung, Chonburi

For rent 1 bed condo in Bang Lamung, Chonburi