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

Belihouse

, phuket|Rawai

฿27.9M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (4BR Houses)฿72K/m²

This property

Below avgAt avgAbove avg

Overpriced23% above market

Significantly above market for 4BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿27.9M

Days on market: 0

Mar 27, 2026Listed

฿27.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+51.4% vs district

+141.5% 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฿27.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.7M/mo

Monthly Breakdown

Mortgage Payment-฿126K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (315m² x ฿50)-฿16K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment821.2%

Break-even Period0.1 years

Total Cost (25yr)฿57.3M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿18.2M

Down payment: ฿8.4M (30%)Loan: ฿19.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿19K(Your property: +370.1%)

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 at Mouana Residence Ko Kaeo	฿210K	฿600	350m²	4	rent
4 Bedroom Villa for rent in Rawai, Phuket	฿210K	฿700	300m²	4	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
2 Bedroom Villa for sale in Rawai, Phuket	฿12.0M	฿40K	300m²	2	sale
3 Bedroom Villa for sale in Rawai, Phuket	฿12.8M	฿37K	350m²	3	sale
Pool Villa for Sale in Phuket	฿13.0M	฿44K	292m²	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

Karon

฿580K

5 780m²

Rent