Developer Payment Plans / Installment Purchase
Beverly mountain Bay
Pattaya, Thailand
About This Property
Beverly Mountain Bay is located on Pratumnak Hill, close to Pattaya's beaches and main attractions, while sitting slightly elevated above the busier parts of the city. The surrounding greenery and elevated position give the residence mountain views and sea breezes. Construction is complete. Units available include studios, one-bedroom and two-bedroom layouts, ranging from 27.46 to 67.18 sqm, with prices starting from THB 3,195,000. On-site facilities include: • Lobby with 24-hour reception • Restaurant and café • Bar • Swimming pool with pool bar • Gym • Sauna • Garden • Golf simulator • Secure parking and CCTV Given Pattaya's steady tourism activity, the project may also suit buyers considering rental income. Developed by Jantarapa Co.,Ltd., part of TCE Group.
Opportunity Terms
- Developer
- Jantarapa Co
- Starting Price
- $97,065
- Handover Quarter
- Q4 2023
- Payment Plan Summary
- 3-step installment plan
- Unit Types Summary
- Studio from 27 m² · 1 Bedroom from 35 m² · 2 Bedrooms from 44 m²
- Fees
- Freehold (Condominium) (~2-6.3%): Transfer fee 2% + stamp duty 0.5% (or SBT 3.3% if seller held < 5 years) + withholding tax. Total burden varies; split between parties is negotiable Leasehold (Lease) (~0.55%): Registration fee - 1% of total lease value + 0.1% stamp duty. Effective buyer cost ~0.55% of purchase price
- Projected Rental Yield
- 6%
- Amenities
- Restaurant Lobby Area Café Fitness Center Swimming Pool Bar Sauna Garden Golf Simulator
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Booking | — | $3,028 | Booking |
| Down payment | 20% | $19,348 | Down payment |
| Key | 80% | $77,391 | Key |
Unit Variations
Studio
$97,065
1 Bedroom
$126,382
2 Bedrooms
$160,439
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$969
Est. Monthly Income
$696
Est. Annual Income
$8,327
Gross Yield
11.4%
Net Yield
8.6%
Est. 5-Year Value
$129,470
Est. 5-Year ROI
77%
Assumptions
Provider default: purchase price 3,195,000, monthly rent 32,000, occupancy 95%, annual appreciation 6%.
Provider/market-based estimates for informational purposes only. Actual rental income, occupancy, expenses, appreciation and returns may vary. Projections are not guaranteed.
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
$97,065