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

Belihouse

, phuket|Si Sunthon

฿22.0M฿63K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿63K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Great Deal19% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿22.0M

Days on market: 0

Mar 27, 2026Listed

฿22.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿63K/m²

District avg฿77K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

GREAT DEAL-18.9% vs district

+0.5% 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฿22.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿28K/mo

Monthly Breakdown

Mortgage Payment-฿99K

Rental Income (after vacancy)+฿184K

Common Area Fee (352m² x ฿50)-฿18K

Maintenance-฿37K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment5.1%

Break-even Period19.4 years

Total Cost (25yr)฿46.7M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿14.4M

Down payment: ฿6.6M (30%)Loan: ฿15.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿30K(Your property: +108.7%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent in Choeng Thale, Phuket	฿95K	฿317	300m²	3	rent
3 bedroom villa with private swimming pool at The place	฿100K	฿378	264.8m²	3	rent
Prestige Living – 3BR Luxury Pool Villa in Pasak 8	฿260K	฿867	300m²	3	rent
villa for rent	฿440K	฿2K	291m²	4	rent
3 Bedroom Villa for sale in Thep Krasattri, Phuket	฿12.9M	฿44K	292m²	3	sale
3 Bedroom Villa for sale at Monstera Nature	฿12.9M	฿51K	253.5m²	3	sale
3 Bedroom Villa in Thalang	฿13.2M	฿53K	250m²	3	sale
4 Bedroom Villa for sale in Thep Krasattri, Phuket	฿14.5M	฿52K	280m²	4	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

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