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

購入office

For sale 3 bedrooms house in Mueang Phuket, Phuket

Villa, bangkok|Chao Fha Thani

฿10.1M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (3BR Offices)฿79K/m²

This property

Below avgAt avgAbove avg

Good Value9% below market

Below market average for 3BR Offices in Villa

寝室

浴室

プロジェクト: Chao Fha Thani

竣工日: 1996

設備・アメニティ

swimming pool

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿10.1M

Days on market: 0

Mar 26, 2026Listed

฿10.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+6.6% vs district

-39.9% 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฿10.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿29K/mo

Monthly Breakdown

Mortgage Payment-฿45K

Rental Income (after vacancy)+฿99K

Common Area Fee (140m² x ฿50)-฿7K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment11.6%

Break-even Period8.6 years

Total Cost (25yr)฿21.0M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿6.6M

Down payment: ฿3.0M (30%)Loan: ฿7.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿48K(Your property: +49.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms house in Kathu, Phuket	฿53K	฿276	180m²	2	rent
For rent 2 bedrooms villa in Mueang Phuket, Phuket	฿138K	฿1K	120m²	2	rent
For sale and for rent 3 bedrooms house in Bang Lamung, Chonburi	฿3.6M	฿21K	172m²	3	sale
For sale 3 bedrooms house in Mueang Phuket, Phuket	฿3.9M	฿39K	100m²	3	sale
For sale 2 bedrooms house in Bang Lamung, Chonburi	฿5.6M	฿43K	130m²	2	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿8.5M	฿78K	109m²	3	sale
For sale and for rent 3 bedrooms villa in Bang Lamung, Chonburi	฿9.0M	฿72K	125m²	3	sale
For sale 2 bedrooms villa	฿9.5M	฿71K	135m²	2	sale
For sale 2 bedrooms villa in Kathu, Phuket	฿11.6M	฿78K	150m²	2	sale
For sale 4 bedrooms villa in Ko Samui, Surat Thani	฿12.7M	฿76K	166m²	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

近隣の学校

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 3 bedrooms house in Mueang Phuket, Phuket

Price Analysis

プロジェクト: Chao Fha Thani

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 Villa

For sale 2 bedrooms villa

For sale 4 bedrooms house in Hang Dong, Chiang Mai

For sale 5 bedrooms house in Hang Dong, Chiang Mai

For sale 4 bedrooms house in Hang Dong, Chiang Mai