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

Belihouse

, phuket|LuxPride by Wallaya Villas

฿19.9M฿49K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿49K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Great Deal37% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

GymSecurityGarden

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿19.9M

Days on market: 0

Mar 27, 2026Listed

฿19.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿49K/m²

District avg฿77K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

GREAT DEAL-36.7% vs district

-21.6% 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฿19.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿39K/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿184K

Common Area Fee (408m² x ฿50)-฿20K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment7.8%

Break-even Period12.9 years

Total Cost (25yr)฿43.6M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿13.0M

Down payment: ฿6.0M (30%)Loan: ฿13.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿26K(Your property: +90.3%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent in Choeng Thale, Phuket	฿95K	฿317	300m²	3	rent
3 Bedroom Villa for rent in Choeng Thale, Phuket	฿160K	฿327	490m²	3	rent
Prestige Living – 3BR Luxury Pool Villa in Pasak 8	฿260K	฿867	300m²	3	rent
4BR/3BA Angsana Beachfront Villa	฿300K	฿629	477m²	4	rent
villa for rent	฿440K	฿2K	291m²	4	rent
3 Bedroom Villa for sale in Thep Krasattri, Phuket	฿12.9M	฿44K	292m²	3	sale
Luxury Modern Villa Phuket - Thala	฿16.5M	฿57K	290m²	3	sale
4 Bedroom Villa for sale at Verdana Pool Villa	฿17.0M	฿40K	425.2m²	4	sale
3 bedroom 4 bathroom pool villa for sale	฿18.5M	฿59K	313m²	3	sale
Bang Tao 3bd Pool Villa	฿19.0M	฿52K	362m²	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