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

Belihouse

, phuket|Rawai

฿12.8M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (3BR Houses)฿71K/m²

This property

Below avgAt avgAbove avg

Great Deal48% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿12.8M

Days on market: 0

Mar 26, 2026Listed

฿12.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿59K/m²

City avg฿69K/m²

-50% belowMarket avg+50% above

GREAT DEAL-37.7% vs district

-46.7% 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฿12.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿6.1M/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿6.2M

Common Area Fee (350m² x ฿50)-฿18K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment1917.3%

Break-even Period0.1 years

Total Cost (25yr)฿29.4M

Total Rental Income (25yr)฿1870.0M

Total Interest Paid฿8.4M

Down payment: ฿3.8M (30%)Loan: ฿9.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿16K(Your property: +129.9%)

Property	Price	Price/m²	Area	Beds	Type
Mouana pratthana villa	฿130K	฿433	300m²	3	rent
4 Bedroom Villa for rent at Mouana Residence Ko Kaeo	฿180K	฿501	359m²	4	rent
4 Bedroom Villa for rent in Rawai, Phuket	฿210K	฿700	300m²	4	rent
4 Bedroom Villa for rent at Mouana Residence Ko Kaeo	฿210K	฿600	350m²	4	rent
NEW VILLA FOR RENT	฿260K	฿595	437m²	5	rent
6 Bedroom Villa for rent in Rawai, Phuket	฿515K	฿1K	400m²	6	rent
3 Bedroom Villa for sale in Rawai, Phuket	฿8.0M	฿24K	336m²	3	sale
A Beautifully Design 3 Bedroom Contemporary Thai Style	฿12.0M	฿40K	300m²	3	sale
Pool Villa for Sale in Phuket	฿13.0M	฿44K	292m²	3	sale
2 Bedroom Villa for sale in Rawai, Phuket	฿14.0M	฿47K	300m²	2	sale