← 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.
Nearby projects
Track Origin
Origin made 2 price and construction changes in the last 90 days. Get an email when the next one lands.
Only changes to this developer's projects. Nothing else, and you can leave in one click.