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

购买apartment

For sale 2 bedrooms condo in Jomtien, Pattaya

Watthana, bangkok|Cetus

฿12.6M฿146K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿146K/m²

District avg (2BR Apartments)฿68K/m²

This property

Below avgAt avgAbove avg

Overpriced115% above market

Significantly above market for 2BR Apartments in Watthana

卧室

卫浴

项目: Cetus

竣工日期: 2015

配套设施

parkingconciergegardengym

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿12.6M

Days on market: 0

Mar 27, 2026Listed

฿12.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿146K/m²

District avg฿126K/m²

City avg฿79K/m²

-50% belowMarket avg+50% above

OVERPRICED+16.3% vs district

+84.7% 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฿12.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15502.84357635869/mo

Monthly Breakdown

Mortgage Payment-฿57K

Rental Income (after vacancy)+฿68K

Common Area Fee (86m² x ฿50)-฿4K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-4.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿25.0M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿8.2M

Down payment: ฿3.8M (30%)Loan: ฿8.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿421.2(Your property: +34662.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿30K	฿380	75m²	2	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿30K	฿276	100m²	2	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿31K	฿483	61m²	2	rent
For rent 1 bed apartment in Watthana, Bangkok	฿32K	฿380	80m²	1	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿32K	฿311	95m²	1	rent
For sale and for rent 2 bedrooms condo in Bang Lamung, Chonburi	฿34K	฿311	105m²	2	rent
For rent 2 bedrooms apartment in Watthana, Bangkok	฿48K	฿518	90m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿48K	฿483	95m²	2	sale
For rent and for sale 2 bedrooms condo in Bang Lamung, Chonburi	฿48K	฿483	94m²	2	sale
For rent 1 bed apartment in Watthana, Bangkok	฿48K	฿587	80m²	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

附近学校

Regents International School Pattaya

British / IB

฿400K – ฿750K/yr

4.5

For sale 2 bedrooms condo in Jomtien, Pattaya

Price Analysis

项目: Cetus

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Watthana

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71