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

購入condo

2 Bedroom Condo for sale at Dcondo Reef Phuket

Kathu, phuket|dcondo reef Verified across 13 data sources

฿4.9M฿98K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿98K/m²

District avg (2BR Condos)฿125K/m²

This property

Below avgAt avgAbove avg

Great Deal21% below market

Significantly below market for 2BR Condos in Kathu

寝室

浴室

設備・アメニティ

Swimming poolGymSecurity

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿4.9M

Days on market: 0

Mar 26, 2026Listed

฿4.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿98K/m²

District avg฿63K/m²

City avg฿69K/m²

-50% belowMarket avg+50% above

OVERPRICED+55.9% vs district

+43.2% 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฿4.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8632.66146264508/mo

Monthly Breakdown

Mortgage Payment-฿22K

Rental Income (after vacancy)+฿25K

Common Area Fee (49.75m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿489

Investment Metrics

Annual ROI on Down Payment-7.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.0M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿3.2M

Down payment: ฿1.5M (30%)Loan: ฿3.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿76K(Your property: +30.2%)

Property	Price	Price/m²	Area	Beds	Type
1 Bedroom Condo for rent at Oceana Kamala	฿30K	฿698	43m²	1	rent
1 Bedroom Condo for Rent	฿30K	฿667	45m²	1	rent
1 Bedroom Condo for rent at Oceana Kamala	฿35K	฿875	40m²	1	rent
Rare Corner Unit \| 2 Views – Pool & City \| Never Lived In!	฿3.7M	฿60K	61.01m²	2	sale
1 Bedroom Corner unit, Mountain & Sea View for sale	฿6.2M	฿144K	43m²	1	sale
1 Bedroom Condo for sale at Amari Residences Phuket	฿7.5M	฿161K	46.5m²	1	sale
1 Bedroom Condo for sale at The Marin Phuket	฿8.5M	฿160K	53m²	1	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

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

2 Bedroom Condo for sale at Dcondo Reef Phuket

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 Kathu

PL House Patong

Patra Phuket

Chilli Patong

Phuket