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

Buyhouse

California Style Wooden Cottage Pool Villa In Mae On

Ban Sahakon, chiang-mai|Independent

฿15.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

Baths

Amenities

Price History

+8.3%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฿15.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-52790/mo

Monthly Breakdown

Mortgage Payment-฿70K

Rental Income (after vacancy)+฿58K

Common Area Fee (269m² x ฿50)-฿13K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-13.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.2M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿10.1M

Down payment: ฿4.7M (30%)Loan: ฿10.8M

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
2 bedrooms 1bathroom house for sale with mountain view	฿1.4M	฿0	200m²	2	sale
House with Land for Sale Next to the Canal	฿1.6M	฿0	200m²	2	sale
3 bed 1 storey house for sale near Highland Golf Course, Chiang Mai	฿3.5M	฿0	200m²	3	sale
CHARMING 3 BEDROOM SINGLE STOREY HOME WITH LARGE SWIMMING POOL	฿7.5M	฿0	216m²	3	sale
Private and Peaceful Pool Villa in San Kamphaeng for Sale	฿12.5M	฿0	260m²	4	sale
California Style Wooden Cottage Pool Villa In Mae On	฿14.9M	฿0	269m²	3	sale