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

Buyhouse

4 Bedroom Villa for sale in Ratsada, Phuket

Mueang Phuket, phuket|Ratsada

฿35.0M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (4BR Houses)฿72K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 4BR Houses in Mueang Phuket

Beds

Baths

Amenities

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿35.0M

Days on market: 0

Mar 27, 2026Listed

฿35.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿54K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

UNDERPRICED-7.9% vs district

+46.8% 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฿35.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.7M/mo

Monthly Breakdown

Mortgage Payment-฿158K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (650m² x ฿50)-฿33K

Maintenance-฿58K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment647.6%

Break-even Period0.2 years

Total Cost (25yr)฿75.7M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿22.9M

Down payment: ฿10.5M (30%)Loan: ฿24.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿22K(Your property: +141.7%)

Property	Price	Price/m²	Area	Beds	Type
4 Bedroom Villa for Rent	฿250K	฿417	600m²	4	rent
6 Bedroom Villa for rent in Rawai, Phuket	฿500K	฿862	580m²	6	rent
5 Bedroom Villa for rent in Karon, Phuket	฿580K	฿744	780m²	5	rent
12 Bedroom House for sale in Rawai, Phuket	฿18.0M	฿36K	500m²	12	sale
4 Bedroom Villa for rent at Phuket Country Home Village	฿28.9M	฿47K	612m²	4	rent
4 Bedroom Villa for sale at Mutti Family Villas	฿32.3M	฿48K	668.15m²	4	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

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

4 Bedroom Villa for sale in Ratsada, Phuket

Price Analysis

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Mueang Phuket

5 Bedroom Villa for rent in Karon, Phuket

1 Bedroom Condo at Best Point

1 Bedroom Condo for rent at The Base Uptown

1 Bedroom 1 Bathroom The Green Places Condominium