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

購入villa

Raintree Villa — 3BR, 118 sqm

Watthana, bangkok|Raintree Villa

฿1.5M฿12K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿12K/m²

District avg (Villas)฿83K/m²

This property

Below avgAt avgAbove avg

Great Deal85% below market

Significantly below market for Villas in Watthana

118 m²

㎡

—

階

設備・アメニティ

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 5

Mar 21, 2026Listed

฿42K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿12K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-87.7% vs district

-89.6% 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฿1.5M

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-฿7K

Rental Income (after vacancy)+฿43K

Common Area Fee (118m² x ฿50)-฿6K

Maintenance-฿2K

Insurance + Tax-฿146.043675

Investment Metrics

Annual ROI on Down Payment77.0%

Break-even Period1.3 years

Total Cost (25yr)฿4.5M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿954K

Down payment: ฿438K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿8K(Your property: +62.5%)

Property	Price	Price/m²	Area	Beds	Type
Raintree Villa — 3BR, 88 sqm	฿30K	฿310.5	88m²	-	rent
Raintree Villa — 2BR, 83 sqm	฿32K	฿379.5	83m²	-	rent
Raintree Villa — 2BR, 83 sqm	฿32K	฿379.5	83m²	-	rent
Raintree Villa — 3BR, 86 sqm	฿1.7M	฿20K	86m²	-	sale
Raintree Villa — 3BR, 130 sqm	฿2.2M	฿17K	130m²	-	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

近隣の学校

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

Raintree Villa — 3BR, 118 sqm

Price Analysis

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Watthana

The Niche Sukhumvit 49 — 1BR, 41 sqm

The Niche Sukhumvit 49 — 1BR, 41 sqm

The Niche Sukhumvit 49 — 2BR, 62 sqm

The Niche Sukhumvit 49 — 1BR, 40 sqm