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

Buyoffice

For sale 3 bedrooms villa in Ko Samui, Surat Thani

Villa, bangkok|Paradise Spring Villas

฿15.9M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (3BR Offices)฿79K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 3BR Offices in Villa

Beds

Baths

Project: Paradise Spring Villas

Completed: 2026

Amenities

security

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿15.9M

Days on market: 0

Mar 26, 2026Listed

฿15.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-13.7% vs district

-51.4% 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฿15.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-13924.254833997198/mo

Monthly Breakdown

Mortgage Payment-฿72K

Rental Income (after vacancy)+฿99K

Common Area Fee (273m² x ฿50)-฿14K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-3.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿34.0M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿10.4M

Down payment: ฿4.8M (30%)Loan: ฿11.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿30K(Your property: +94.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿35K	฿173	200m²	3	rent
For rent 3 bedrooms villa in Mueang Phuket, Phuket	฿106K	฿414	252m²	3	rent
For rent 4 bedrooms villa in Mueang Phuket, Phuket	฿169K	฿828	200m²	4	rent
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿8.0M	฿33K	244m²	4	sale
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿10.5M	฿35K	300m²	4	sale
For sale 4 bedrooms villa in Hang Dong, Chiang Mai	฿10.5M	฿50K	208m²	4	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿12.6M	฿36K	351m²	3	sale
For sale 3 bedrooms villa in Kathu, Phuket	฿13.7M	฿51K	270m²	3	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿13.8M	฿51K	271m²	3	sale
For sale 5 bedrooms house in Kathu, Phuket	฿14.8M	฿42K	354m²	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 3 bedrooms villa in Ko Samui, Surat Thani

Price Analysis

Project: Paradise Spring Villas

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Villa

For sale 2 bedrooms villa

For sale 4 bedrooms house in Hang Dong, Chiang Mai

For sale 5 bedrooms house in Hang Dong, Chiang Mai

For sale 4 bedrooms house in Hang Dong, Chiang Mai