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

購入villa

For sale 3 bedrooms apartment in Ko Samui, Surat Thani

Surat Thani, bangkok|Azur Samui

฿11.6M฿86K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿86K/m²

District avg (3BR Villas)฿72K/m²

This property

Below avgAt avgAbove avg

Overpriced19% above market

Significantly above market for 3BR Villas in Surat Thani

寝室

浴室

プロジェクト: Azur Samui

竣工日: 2018

設備・アメニティ

parkingconciergegymsecurity and swimming pool

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿11.6M

Days on market: 0

Mar 27, 2026Listed

฿11.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿86K/m²

District avg฿43K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+101.2% vs district

+12.5% 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฿11.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-12571.352715168141/mo

Monthly Breakdown

Mortgage Payment-฿52K

Rental Income (after vacancy)+฿67K

Common Area Fee (135m² x ฿50)-฿7K

Maintenance-฿19K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-4.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿23.9M

Total Rental Income (25yr)฿20.2M

Total Interest Paid฿7.6M

Down payment: ฿3.5M (30%)Loan: ฿8.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿40K(Your property: +114.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms apartment in Yan Nawa, Bangkok	฿32K	฿311	100m²	2	rent
For rent 2 bedrooms apartment in Ko Samui, Surat Thani	฿69K	฿518	131m²	2	rent
For sale and for rent 8 bedrooms house in Mueang Surat Thani, Surat Thani	฿73K	฿759	96m²	8	sale
For rent 3 bedrooms apartment in Bang Rak, Bangkok	฿79K	฿794	100m²	3	rent
For rent 2 bedrooms apartment in Ko Samui, Surat Thani	฿79K	฿690	110m²	2	rent
For sale and for rent 8 bedrooms house in Mueang Surat Thani, Surat Thani	฿6.2M	฿65K	96m²	8	sale
For sale 2 bedrooms condo in Ko Samui, Surat Thani	฿8.7M	฿79K	110m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿9.0M	฿78K	115m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿9.4M	฿86K	110m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿10.1M	฿91K	111m²	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

For sale 3 bedrooms apartment in Ko Samui, Surat Thani

Price Analysis

プロジェクト: Azur Samui

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Surat Thani

For rent 4 bedrooms apartment in Yan Nawa, Bangkok

For rent 2 bedrooms condo in Yan Nawa, Bangkok

For rent 3 bedrooms condo in Yan Nawa, Bangkok

For rent 3 bedrooms apartment in Yan Nawa, Bangkok