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

ซื้อcondo

For sale 1 bed condo in Sattahip, Chonburi

Condo, bangkok|The Panora Estuaria

฿5.4M฿165K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿165K/m²

District avg (1BR Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Overpriced17% above market

Significantly above market for 1BR Condos in Condo

ห้องนอน

ห้องน้ำ

โครงการ: The Panora Estuaria

สร้างเสร็จ: 2026

สิ่งอำนวยความสะดวก

parkingchildren areagardengym

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿165K/m²

District avg฿91K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+81.6% vs district

+118.1% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿249K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿284K

Common Area Fee (33m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿543.5786

Investment Metrics

Annual ROI on Down Payment183.0%

Break-even Period0.5 years

Total Cost (25yr)฿10.7M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿55K(Your property: +197.6%)

Property	Price	Price/m²	Area	Beds	Type
For sale 1 bed condo in Klaeng, Rayong	฿1.0M	฿40K	26m²	1	sale
For sale 1 bed condo in Klaeng, Rayong	฿1.2M	฿50K	25m²	1	sale
For sale studio condo in Bang Kapi, Bangkok	฿1.3M	฿54K	25m²	-	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.3M	฿48K	28m²	1	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.7M	฿42K	42m²	1	sale
For sale 1 bed condo in Huai Khwang, Bangkok	฿1.8M	฿45K	41m²	1	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.8M	฿52K	35m²	1	sale
For sale 2 bedrooms condo in Klaeng, Rayong	฿1.9M	฿46K	42m²	2	sale
For sale 1 bed condo in Mueang Phuket, Phuket	฿3.0M	฿87K	35m²	1	sale
For sale 1 bed condo in Kathu, Phuket	฿3.4M	฿91K	38m²	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

For sale 1 bed condo in Sattahip, Chonburi

Price Analysis

โครงการ: The Panora Estuaria

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Condo

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