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

Buyhouse

3 Bedroom Villa for sale in Rawai, Phuket

Mueang Phuket, phuket|Rawai

฿16.9M฿85K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿85K/m²

District avg (3BR Houses)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced20% above market

Significantly above market for 3BR Houses in Mueang Phuket

Beds

Baths

Amenities

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿16.9M

Days on market: 0

Mar 27, 2026Listed

฿16.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿85K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+44.5% vs district

+130.4% 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฿16.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.8M/mo

Monthly Breakdown

Mortgage Payment-฿76K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (200m² x ฿50)-฿10K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment1373.4%

Break-even Period0.1 years

Total Cost (25yr)฿34.8M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿11.0M

Down payment: ฿5.1M (30%)Loan: ฿11.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿24K(Your property: +252.8%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent at Phuket Villa Chaofah 2	฿35K	฿248	141m²	3	rent
3 Bedroom House for rent in Rawai, Phuket	฿45K	฿225	200m²	3	rent
4 Bedrooms Villa for Rent at Nai Harn Villa	฿50K	฿256	195m²	4	rent
2 Bedroom Villa for rent at Nai Harn Baan Bua	฿65K	฿295	220m²	2	rent
2 Bedroom Villa for rent in Rawai, Phuket	฿70K	฿438	160m²	2	rent
3 Bedroom House for Sale at Chao Fah Garden Home 3	฿6.0M	฿32K	187m²	3	sale
3 Bedroom Villa for sale at VELA VILLA @Ratsada-MuengPhuket	฿7.9M	฿53K	150m²	3	sale
House	฿8.4M	฿45K	185m²	3	sale
2 Bedroom House for sale in Rawai, Phuket	฿9.9M	฿54K	185m²	2	sale
2 Bedroom Villa for sale at Thaiya Resort Villa	฿10.9M	฿55K	200m²	2	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

3 Bedroom Villa for sale in Rawai, Phuket

Price Analysis

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

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