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

매매house

For sale studio condo in Sattahip, Chonburi

Other Bangkok, bangkok|The Panora Estuaria

฿77.0M฿273K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿273K/m²

District avg (Houses)฿249K/m²

This property

Below avgAt avgAbove avg

Slightly Above10% above market

Above market average for Houses in Other Bangkok

282 m²

㎡

2/undefined

층

프로젝트: The Panora Estuaria

준공일: 2026

편의시설

parkingchildren areagardengym

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿77.0M

Days on market: 0

Mar 27, 2026Listed

฿77.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿273K/m²

District avg฿91K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+200.9% vs district

+281.2% 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฿77.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-212769.24709709565/mo

Monthly Breakdown

Mortgage Payment-฿347K

Rental Income (after vacancy)+฿284K

Common Area Fee (282m² x ฿50)-฿14K

Maintenance-฿128K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment-11.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿149.2M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿50.3M

Down payment: ฿23.1M (30%)Loan: ฿53.9M

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

Interested in properties like this?

Browse our verified listings

For sale studio condo in Sattahip, Chonburi

Price Analysis

프로젝트: The Panora Estuaria

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Other Bangkok

For sale 28 bedrooms villa in Mueang Chiang Mai, Chiang Mai

House Projects

For sale 3 bedrooms house in Khlong Sam Wa, Bangkok

For sale 1 bed condo in Khlong Sam Wa, Bangkok