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

ซื้อvilla

For sale 2 bedrooms condo in Sattahip, Chonburi

Condo, bangkok|The Panora Estuaria Verified across 2 data sources

฿18.1M฿189K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿189K/m²

District avg (2BR Villas)฿104K/m²

This property

Below avgAt avgAbove avg

Overpriced82% above market

Significantly above market for 2BR Villas 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

฿18.1M

Days on market: 0

Mar 27, 2026Listed

฿18.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿189K/m²

District avg฿91K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+108.0% vs district

+163.7% 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฿18.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿166K/mo

Monthly Breakdown

Mortgage Payment-฿82K

Rental Income (after vacancy)+฿284K

Common Area Fee (96m² x ฿50)-฿5K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment36.6%

Break-even Period2.7 years

Total Cost (25yr)฿35.6M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿11.8M

Down payment: ฿5.4M (30%)Loan: ฿12.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿56K(Your property: +237.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿26K	฿311	82m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿34K	฿483	68m²	2	rent
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿449	77m²	2	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.6M	฿86K	76m²	2	sale
For rent and for sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.7M	฿87K	77m²	2	sale
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿6.9M	฿87K	79m²	2	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.9M	฿89K	77m²	2	sale
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿7.4M	฿96K	77m²	2	sale
For rent and for sale 2 bedrooms condo in Khlong Toei, Bangkok	฿8.9M	฿112K	80m²	2	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 2 bedrooms 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