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

Belihouse

, bangkok|inizio Koh Kaew Phuket

฿6.7M฿43K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿43K/m²

District avg (3BR Houses)฿33K/m²

This property

Below avgAt avgAbove avg

Overpriced30% above market

Significantly above market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: inizio Koh Kaew Phuket

Selesai: 2019

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

-99.3%over 4 months

Property Timeline

TodayActive

฿6.7M

Days on market: 0

Mar 26, 2026Listed

฿6.7M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿6.7M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿48K → ฿48K (-99.3%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿48K → ฿48K (-99.3%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿6.7M → ฿48K (-99.3%)

Source: Market Data

Mar 26, 2026Listed

฿6.7M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿43K/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+63.8% vs district

-63.6% 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฿6.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1343.623721344975/mo

Monthly Breakdown

Mortgage Payment-฿30K

Rental Income (after vacancy)+฿48K

Common Area Fee (153m² x ฿50)-฿8K

Maintenance-฿11K

Insurance + Tax-฿665.5775

Investment Metrics

Annual ROI on Down Payment-0.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.8M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿4.3M

Down payment: ฿2.0M (30%)Loan: ฿4.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿221(Your property: +19569.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿173	120m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿173	120m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿38K	฿276	125m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿38K	฿276	125m²	3	rent
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿242	180m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿242	180m²	3	rent