← Back to map explorer
Newly completed
🏢
Newly completedThe Cabana Condo
เดอะ คาบาน่า
Near BTS Samrong Interchange, Samrong, Samut Prakan · Samrong📍 Approximate location
Starting from
On request
22.80-35.50 sqm
- ✦ Bali resort-themed condo with 2+ rai of communal space (Laguna Bay pool, Bali gardens)
- ✦ 3 low-rise buildings (8 storeys), 719 units on 3-3-54 rai
- ✦ Near BTS Samrong Interchange
- ✦ Sold out
Unit types
1BR
Facilities
Beach Sense LobbyGreenery FitnessLaguna BayBali PoolSpaReading CourtVertical Bali GardenFloating PlaygroundSky Yoga LawnSky Jogging TrackRooftop BBQ Lounge
Construction progress
100%
🧮 True-cost & yield calculator
For foreign buyers paying cash. Adjust any assumption — estimates only.
Tax is simplified — confirm with a tax adviser.
Total acquisition cost
฿4.1M
Purchase price฿4M
Transfer fee฿40K
Sinking fund฿14K
Common fee prepay฿16K
Furniture฿0
FX transfer cost฿30K
Net annual rental income
฿140K
Net yield
3.4%
Payment schedule
Reservation฿50K
Contract signing฿400K
At transfer฿3.55M
Estimated value in 5 years฿4.64M
Email me this breakdown
All figures are estimates from adjustable assumptions — not investment advice. Verify every cost with the developer and independent advisers.
