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

購入house

3 Bedroom Villa for sale at Trichada Villas

Thalang, phuket|Choeng Thale

฿26.0M฿65K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿65K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Great Deal16% below market

Significantly below market for 3BR Houses in Thalang

寝室

浴室

設備・アメニティ

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿26.0M

Days on market: 0

Mar 27, 2026Listed

฿26.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿65K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

GREAT DEAL-15.6% vs district

+77.3% 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฿26.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿777.5304424568894/mo

Monthly Breakdown

Mortgage Payment-฿117K

Rental Income (after vacancy)+฿184K

Common Area Fee (400m² x ฿50)-฿20K

Maintenance-฿43K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment0.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿55.0M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿17.0M

Down payment: ฿7.8M (30%)Loan: ฿18.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿26K(Your property: +154.3%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent in Choeng Thale, Phuket	฿95K	฿317	300m²	3	rent
3 Bedroom Villa for rent in Choeng Thale, Phuket	฿160K	฿327	490m²	3	rent
Prestige Living – 3BR Luxury Pool Villa in Pasak 8	฿260K	฿867	300m²	3	rent
4BR/3BA Angsana Beachfront Villa	฿300K	฿629	477m²	4	rent
villa for rent	฿440K	฿2K	291m²	4	rent
3 Bedroom Villa for sale in Thep Krasattri, Phuket	฿12.9M	฿44K	292m²	3	sale
4 Bedroom Villa for sale in Thep Krasattri, Phuket	฿14.5M	฿52K	280m²	4	sale
Luxury Modern Villa Phuket - Thala	฿16.5M	฿57K	290m²	3	sale
4 Bedroom Villa for sale at Verdana Pool Villa	฿17.0M	฿40K	425.2m²	4	sale
3 bedroom 4 bathroom pool villa for sale	฿18.5M	฿59K	313m²	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

3 Bedroom Villa for sale at Trichada Villas

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

More in Thalang

P&P Apartment

Thalang House

beHOME Phuket Airport Serviced Apartment

Krishna Service Apartment