Land for sale on Map Ta Phut-Hat Sai Thong Road, with rental rooms + shops, net income 373,000 baht/, Rayong
มาบตาพุด หาดทรายทอง, Map Ta Phut, Muang Rayong, Rayong
฿8,000,000
Baht
744
sqm (floor)
฿ 10,753
/ sqm (floor)
Property details
 |  |
 |  |
 | |
About this property
Freehold roadside land with existing rental income
Income-Producing Roadside Property for Sale – Maptaphut – Haad Sai Thong, Rayong
THB 8,000,000 – Ready-Made Cashflow Asset
Freehold roadside land with existing rental income – buy today, earn rental income from day one.
This property is located on the main 4-lane road from Maptaphut to Haad Sai Thong, in the heart of an industrial and residential catchment area, ideal for investors looking for stable cashflow and long-term capital gain.
Property Details
Location: Maptaphut – Haad Sai Thong Road
Subdistrict: Maptaphut, Mueang Rayong, Rayong
Zoning: Purple with white stripes – Industrial Development (A-65)
Land size: 1 Ngan 86 Sq.wah (186 Sq.wah ≈ 744 Sq.m.)
Prime frontage on a 4-lane main road – very high visibility
Current Income from the Property
Room rentals (25 units)
Monthly rent: THB 1,300/room
1,300 × 25 = THB 32,500/month
Retail units (3 shops)
Monthly rent: THB 3,000/shop
3,000 × 3 = THB 9,000/month
Total gross monthly income
32,500 + 9,000 = THB 41,500/month
Net Income (After Expenses – Conservative Estimate)
Typical operating expenses for this type of property are around 20–25%
(water, common electricity, minor repairs, maintenance, etc.).
Here we use 25% expenses as a conservative assumption.
Net monthly income = 41,500 × 0.75 = THB 31,125/month
Net annual income = 31,125 × 12 = ≈ THB 373,500/year
Location Highlights
Fronting a major 4-lane main road – prime roadside exposure
On the route to Haad Sai Thong Beach → strong passing traffic all day
Close to Lao Market
Near industrial estates and oil-related port facilities
Small roadside plots in this zone are rarely available for sale
Purple industrial zoning → highly flexible for various types of businesses and future redevelopment
A new owner can renovate and upgrade the rooms/shops to increase rental rates and total income
Ideal For
Investors seeking immediate cashflow with existing tenants in place
Owner-operators wanting a roadside shopfront plus additional income from rent
THB 8,000,000 – Ready-Made Cashflow Asset
Freehold roadside land with existing rental income – buy today, earn rental income from day one.
This property is located on the main 4-lane road from Maptaphut to Haad Sai Thong, in the heart of an industrial and residential catchment area, ideal for investors looking for stable cashflow and long-term capital gain.
Property Details
Location: Maptaphut – Haad Sai Thong Road
Subdistrict: Maptaphut, Mueang Rayong, Rayong
Zoning: Purple with white stripes – Industrial Development (A-65)
Land size: 1 Ngan 86 Sq.wah (186 Sq.wah ≈ 744 Sq.m.)
Prime frontage on a 4-lane main road – very high visibility
Current Income from the Property
Room rentals (25 units)
Monthly rent: THB 1,300/room
1,300 × 25 = THB 32,500/month
Retail units (3 shops)
Monthly rent: THB 3,000/shop
3,000 × 3 = THB 9,000/month
Total gross monthly income
32,500 + 9,000 = THB 41,500/month
Net Income (After Expenses – Conservative Estimate)
Typical operating expenses for this type of property are around 20–25%
(water, common electricity, minor repairs, maintenance, etc.).
Here we use 25% expenses as a conservative assumption.
Net monthly income = 41,500 × 0.75 = THB 31,125/month
Net annual income = 31,125 × 12 = ≈ THB 373,500/year
Location Highlights
Fronting a major 4-lane main road – prime roadside exposure
On the route to Haad Sai Thong Beach → strong passing traffic all day
Close to Lao Market
Near industrial estates and oil-related port facilities
Small roadside plots in this zone are rarely available for sale
Purple industrial zoning → highly flexible for various types of businesses and future redevelopment
A new owner can renovate and upgrade the rooms/shops to increase rental rates and total income
Ideal For
Investors seeking immediate cashflow with existing tenants in place
Owner-operators wanting a roadside shopfront plus additional income from rent
Estimated mortgage
Mortgage breakdown
Est. monthly repayment
฿ 0 / mo
฿ 0 Principal
฿ 0 Interest
Upfront costs
Total downpayment
฿ 0
Downpayment
฿ 0 Loan amount at 0% Loan-to-value
WhatsApp
Send Enquiry
Call
Other ways to enquire
Recommendations
FAQs
The sale price of this unit at Land for sale on Map Ta Phut-Hat Sai Thong Road, with rental rooms + shops, net income 373,000 baht/ is ฿8,000,000.
Current PSM at Land for sale on Map Ta Phut-Hat Sai Thong Road, with rental rooms + shops, net income 373,000 baht/ is about ฿10,753 / sqm.
The estimated loan repayment is ฿ 23,609 / mo.
Land for sale on Map Ta Phut-Hat Sai Thong Road, with rental rooms + shops, net income 373,000 baht/ is located at มาบตาพุด หาดทรายทอง, Map Ta Phut, Muang Rayong, Rayong Map Ta Phut Muang Rayong Rayong.
Floor size of this unit at Land for sale on Map Ta Phut-Hat Sai Thong Road, with rental rooms + shops, net income 373,000 baht/ is 744 sqm.
Explore other options in and around Map Ta Phut
Based on the property criteria, you might be interested on the following
Retail Space For Sale
WhatsApp
Send Enquiry
Call
Other ways to enquire