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

Buyother

ktb-:-โรงแรม-ตำบลเวียงใต้-แม่ฮ่องสอน-58nn032100092

Sop Poeng, chiang-mai|Independent

฿17.2M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

null m²

m²

—

Floor

Amenities

Price History

+6.6%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฿0/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

FAIR PRICE0.0% 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฿17.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-81683/mo

Monthly Breakdown

Mortgage Payment-฿78K

Rental Income (after vacancy)+฿26K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿29K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-19.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿32.4M

Total Rental Income (25yr)฿7.9M

Total Interest Paid฿11.2M

Down payment: ฿5.2M (30%)Loan: ฿12.0M

Cash Flow Calculator

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

ktb-:-โรงแรม-ตำบลเวียงใต้-แม่ฮ่องสอน-58nn032100092

Amenities

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Sop Poeng

ktb-:-อาคารพาณิชย์-ตำบลเวียงใต้-แม่ฮ่องสอน-63nn011500600

ประกาศขายรีสอร์ท-ตำบลแม่ฮี้-อำเภอปาย-จังหวัดแม่ฮ่องสอน-รีสอร์ทอยู่ห่างจากเมือง-1-5-กม

ประกาศขายด่วนรีสอร์ท-ตำบลแม่ฮี้-อำเภอปาย-จังหวัดแม่ฮ่องสอน-รีสอร์ทอยู่ห่างจากเมือง-1-5-กม

2 bed 1 storey house for rent or sale in Mae Rim, Chiang Mai