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

購入condo

Discounted Penthouse Duplex with 2 bedrooms in Kamala beach

Kathu, phuket|Icon Park

฿8.8M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (2BR Condos)฿122K/m²

This property

Below avgAt avgAbove avg

Great Deal37% 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

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿8.8M

Days on market: 0

Mar 27, 2026Listed

฿8.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿45K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+70.3% vs district

+110.5% 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฿8.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-36275.002367543726/mo

Monthly Breakdown

Mortgage Payment-฿40K

Rental Income (after vacancy)+฿25K

Common Area Fee (114m² x ฿50)-฿6K

Maintenance-฿15K

Insurance + Tax-฿880

Investment Metrics

Annual ROI on Down Payment-16.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.3M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿5.7M

Down payment: ฿2.6M (30%)Loan: ฿6.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿48K(Your property: +59.7%)

Property	Price	Price/m²	Area	Beds	Type
Look No Further For Luxury: Forbes-worthy Zen Space Condo in Kamala	฿35K	฿432	81m²	1	rent
SPACIOUS 3 BEDROOM CONDO FULLY FURNISHED	฿45K	฿317	142m²	3	rent
Beautiful Two Bedroom Condo For Rent in Kamala, Phuket	฿50K	฿556	90m²	2	rent
3 Bedroom Condo for sale at The City Phuket	฿7.8M	฿82K	95.14m²	3	sale
Apartment with panoramic seaview and complete privacy!	฿13.9M	฿158K	88m²	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

Discounted Penthouse Duplex with 2 bedrooms in Kamala beach

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 Kathu

10R0366 The Royal Place Condominium 2 bedroom 2 bathroom Area 45 sq.m 18,000 per month have fully furnished

The Heritage

5R0479 Condominium 2bedroom 2bathroom 32,000/month at kathu have fully furnished

One Bedroom Condo For Rent in Kamala, Phuket