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

購入house

2 Bedroom Villa for sale at Indochine Resort and Villas

Kathu, phuket|Patong

฿18.6M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (2BR Houses)฿84K/m²

This property

Below avgAt avgAbove avg

Slightly Above7% above market

Above market average for 2BR Houses in Kathu

寝室

浴室

設備・アメニティ

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿18.6M

Days on market: 0

Mar 27, 2026Listed

฿18.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿45K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+97.3% vs district

+143.9% 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฿18.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-102487.41184278336/mo

Monthly Breakdown

Mortgage Payment-฿84K

Rental Income (after vacancy)+฿25K

Common Area Fee (208m² x ฿50)-฿10K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿38.1M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿12.1M

Down payment: ฿5.6M (30%)Loan: ฿13.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿72K(Your property: +24.4%)

Property	Price	Price/m²	Area	Beds	Type
Luxury 4 Bedroom Pool Villa at The Regent Pool Villas 254 sqm Near Kamala Beach	฿12.0M	฿47K	254m²	4	sale
Ready to View, Contact Us Now! Spacious 5-Bedroom Private Pool Villa at Jungle Village, Kamala \| 2-Storey \| Fully Furnished	฿16.0M	฿97K	165.68m²	5	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 Villa for sale at Indochine Resort and 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

近隣の学校

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