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

Beliapartment

, phuket|The Title Legendary-Bang Tao

฿9.2M฿137K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿137K/m²

District avg (2BR Apartments)฿133K/m²

This property

Below avgAt avgAbove avg

Fair Price3% above market

At market average for 2BR Apartments in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿9.2M

Days on market: 0

Mar 27, 2026Listed

฿9.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿137K/m²

District avg฿77K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

OVERPRICED+77.7% vs district

+120.0% 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฿9.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿123K/mo

Monthly Breakdown

Mortgage Payment-฿41K

Rental Income (after vacancy)+฿184K

Common Area Fee (67m² x ฿50)-฿3K

Maintenance-฿15K

Insurance + Tax-฿917

Investment Metrics

Annual ROI on Down Payment53.7%

Break-even Period1.9 years

Total Cost (25yr)฿18.3M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿6.0M

Down payment: ฿2.8M (30%)Loan: ฿6.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿52K(Your property: +161.9%)

Property	Price	Price/m²	Area	Beds	Type
Modern Bright 1BR Apartment • Pools & Beach Access	฿75K	฿1K	56m²	1	rent
2-Bedroom Lake View Apartment for Sale in Royal Lee Phuket	฿6.8M	฿103K	66.4m²	2	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