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

Buyvilla

For sale 5 bedrooms villa in Hua Hin, Prachuap Khiri Khan

Land, bangkok|Palm Gate Hua Hin

฿15.3M฿32K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿32K/m²

District avg (5BR Villas)฿39K/m²

This property

Below avgAt avgAbove avg

Great Deal16% below market

Significantly below market for 5BR Villas in Land

Beds

Baths

Project: Palm Gate Hua Hin

Completed: 2020

Amenities

parkinggrillgym and security

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿15.3M

Days on market: 0

Mar 26, 2026Listed

฿15.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿32K/m²

District avg฿29K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+11.3% vs district

-72.9% 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฿15.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-85279.55519126066/mo

Monthly Breakdown

Mortgage Payment-฿69K

Rental Income (after vacancy)+฿35K

Common Area Fee (473m² x ฿50)-฿24K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿36.0M

Total Rental Income (25yr)฿10.4M

Total Interest Paid฿10.0M

Down payment: ฿4.6M (30%)Loan: ฿10.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿45K(Your property: -27.4%)

Property	Price	Price/m²	Area	Beds	Type
For sale 5 bedrooms villa in Mueang Chiang Mai, Chiang Mai	฿20.1M	฿45K	450m²	5	sale

Comparable Properties

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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 5 bedrooms villa in Hua Hin, Prachuap Khiri Khan

Price Analysis

Project: Palm Gate Hua Hin

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Land

For sale 3 bedrooms townhouse in Mueang Nakhon Si Thammarat, Nakhon Si Thammarat

For sale land in Hua Hin, Prachuap Khiri Khan

For sale land in Nong Chok, Bangkok

For sale land in Phutthamonthon, Nakhon Pathom