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

Beliland

, bangkok|Independent

฿1.4M฿30K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿30K/m²

District avg (3BR Lands)฿34K/m²

This property

Below avgAt avgAbove avg

Good Value9% below market

Below market average for 3BR Lands in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 0

Mar 27, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿30K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-48.5% vs district

-62.9% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿158K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿169K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿136.8

Investment Metrics

Annual ROI on Down Payment461.4%

Break-even Period0.2 years

Total Cost (25yr)฿3.3M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿893K

Down payment: ฿410K (30%)Loan: ฿958K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿83K(Your property: -63.4%)

Property	Price	Price/m²	Area	Beds	Type
Land, Prachuap Khiri Khan	฿850K	฿25K	34m²	-	sale
ขายที่ดิน, Prachuap Khiri Khan	฿2.5M	฿74K	34m²	-	sale
Land, Prachuap Khiri Khan	฿2.7M	฿52K	52m²	-	sale
ถนนจอมเทียนสาย 2, Chon Buri (Pattaya)	฿2.9M	฿52K	56m²	Studio	rent
ที่ดินบางสะพาน ประจวบคีรีขันธ์, Prachuap Khiri Khan	฿3.1M	฿65K	48m²	-	sale
Land for sale next from the lake at Springfield Golf Course, Land Area 2 Rai 9 sq.wah. (3236 sq.m),, Prachuap Khiri Khan	฿3.5M	฿97K	36m²	-	sale
ขายที่ดิน หัวหิน ถมแล้ว ต.หัวหิน อ.หัวหิน จ.ประจวบคีรีขันธ์, Prachuap Khiri Khan	฿3.6M	฿64K	56m²	-	sale
Land, Wakor, Khlong Wan, Prachuap Khiri Khan, Prachuap Khiri Khan	฿4.5M	฿78K	58m²	-	sale
Six Springs Villas, Surat Thani	฿6.0M	฿109K	55m²	2	sale
บ้านเดี่ยว ทับใต้ หัวหิน จังหวัด ประจวบคีรีขันธ์, Prachuap Khiri Khan	฿6.9M	฿215K	32m²	-	sale