Developer Payment Plans / Installment Purchase
The Prospect Villas
Pattaya, Thailand
About This Property
The Prospect Villas is a new villa development set on a hillside in South Pattaya, with views over the city. The location gives easy access to main roads, attractions, and everyday amenities. The project offers 3- and 4-bedroom villas ranging from 307 to 469 m². Options include spacious family villas and a multi-storey design with extra parking and wide terraces. Each villa comes with its own pool. Shared features include a swimming pool and garden areas. The development is currently under construction. Prices start from 21,900,000 THB. Pattaya has consistent demand for both long-term residents and holiday renters, which supports the case for long-term investment in this location.
Opportunity Terms
- Starting Price
- $665,330
- Unit Types Summary
- 3 Bedrooms from 307 m² · 4 Bedrooms from 469 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
- 7.2%
- Amenities
- Price from฿21900000
Unit Variations
3 Bedrooms
$665,330
4 Bedrooms
$1,272,938
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 180,000
Est. Monthly Income
THB 120,000
Est. Annual Income
THB 1,436,000
Gross Yield
9.4%
Net Yield
6.6%
Est. 5-Year Value
THB 29,307,000
Est. 5-Year ROI
67%
Assumptions
Provider default: purchase price 21,900,000, monthly rent 180,000, 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.
$665,330
You May Also Like
Similar properties you might be interested in.
