ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Buyhouse

10 Rai Hot Spring with 2 Bedroom Villa In Mae On

Ban Sahakon, chiang-mai|Independent

฿70.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

Baths

Amenities

Price History

+7.9%over 6 months

Demo data

Price History

Create a free account to unlock more details

No price history available for this property.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿58K/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿70.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-406424/mo

Monthly Breakdown

Mortgage Payment-฿316K

Rental Income (after vacancy)+฿58K

Common Area Fee (500m² x ฿50)-฿25K

Maintenance-฿117K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-23.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿139.3M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿45.7M

Down payment: ฿21.0M (30%)Loan: ฿49.0M

Cash Flow Calculator

Create a free account to unlock more details

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
Chiang Mai Highlands Golf and Spa Resort	฿9.5M	฿0	400m²	3	sale
Chiang Mai Highlands Golf and Spa Resort	฿14.5M	฿0	380m²	4	sale
Houses with Nature on This 6.6 Rai Land in San Kamphaeng	฿16.0M	฿0	500m²	9	sale
Chiang Mai Highlands Golf and Spa Resort	฿16.5M	฿0	380m²	4	sale
A unique pool villa for sale in Mae On, Chiang Mai	฿28.0M	฿0	400m²	5	sale
Villa with Mountain Scenery for Sale	฿40.0M	฿0	600m²	11	sale