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

Belihouse

, phuket|Choeng Thale

฿47.5M฿95K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿95K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Overpriced23% above market

Significantly above market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿47.5M

Days on market: 0

Mar 27, 2026Listed

฿47.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿95K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+23.6% vs district

+159.6% 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฿47.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-139123.16381444636/mo

Monthly Breakdown

Mortgage Payment-฿214K

Rental Income (after vacancy)+฿184K

Common Area Fee (499m² x ฿50)-฿25K

Maintenance-฿79K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-11.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿96.9M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿31.0M

Down payment: ฿14.3M (30%)Loan: ฿33.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: +307.4%)

Property	Price	Price/m²	Area	Beds	Type
Brande new 4 bed pool villa for Rent	฿150K	฿262	572m²	4	rent
3 Bedroom Villa for rent in Choeng Thale, Phuket	฿160K	฿327	490m²	3	rent
Luxury 4 Bedroom Villa with 13 Meter Pool & Garden	฿280K	฿506	552.95m²	4	rent
4BR/3BA Angsana Beachfront Villa	฿300K	฿629	477m²	4	rent
Luxury Rental Opportunity Full Sea View	฿350K	฿565	620m²	6	rent
4 Bedroom Villa for sale in Si Sunthon, Phuket	฿14.9M	฿28K	540m²	4	sale
4 Bedroom Villa for sale at Verdana Pool Villa	฿17.0M	฿40K	425.2m²	4	sale
Bang Tao 3bd Pool Villa	฿19.0M	฿52K	362m²	3	sale
Contemporary 4-Bedroom Villa with Private Pool	฿19.9M	฿49K	408m²	3	sale
3 Bedroom Villa for sale in Si Sunthon, Phuket	฿22.0M	฿63K	352m²	3	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

More in

Rent

P&P Apartment

฿4K

30m²

Rent