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

Belihouse

, phuket|Thep Krasatti

฿6.9M฿81K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿81K/m²

District avg (2BR Houses)฿76K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 2BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿6.9M

Days on market: 0

Mar 27, 2026Listed

฿6.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿81K/m²

District avg฿77K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.2% vs district

+30.3% 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฿6.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿136K/mo

Monthly Breakdown

Mortgage Payment-฿31K

Rental Income (after vacancy)+฿184K

Common Area Fee (85m² x ฿50)-฿4K

Maintenance-฿11K

Insurance + Tax-฿689

Investment Metrics

Annual ROI on Down Payment79.2%

Break-even Period1.3 years

Total Cost (25yr)฿14.2M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿4.5M

Down payment: ฿2.1M (30%)Loan: ฿4.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿77K(Your property: +5.1%)

Property	Price	Price/m²	Area	Beds	Type
1 Bedroom Villa for rent at Seastone Pool Villas	฿58K	฿527	110m²	1	rent
3 Bedroom Villa for rent in Choeng Thale, Phuket	฿95K	฿1K	90m²	3	rent
Renovated One Bedroom Private Pool Villa for Sale in Bangtao	฿7.9M	฿83K	95m²	1	sale
3 Bedrooms Private Pool Villa Japanese Zen Design in Laguna	฿11.9M	฿112K	106.2m²	3	sale
VILLOFT Zen Living: 3-Bedroom Zen Tropical Villa with Privat	฿20.0M	฿189K	106m²	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

P&P Apartment

฿4K

30m²

Rent