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

購入condo

For sale 3 bedrooms villa in Ko Samui, Surat Thani

Villa, bangkok|Sunflower

฿8.4M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (3BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Good Value6% below market

Below market average for 3BR Condos in Villa

寝室

浴室

プロジェクト: Sunflower

竣工日: 2026

設備・アメニティ

security

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿8.4M

Days on market: 0

Mar 27, 2026Listed

฿8.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿52K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+48.1% vs district

-5.7% 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฿8.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10544.690011657385/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿48K

Common Area Fee (109m² x ฿50)-฿5K

Maintenance-฿14K

Insurance + Tax-฿841.5033

Investment Metrics

Annual ROI on Down Payment-5.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿17.5M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿5.5M

Down payment: ฿2.5M (30%)Loan: ฿5.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿64K(Your property: +21.5%)

Property	Price	Price/m²	Area	Beds	Type
For sale 2 bedrooms house in Bang Lamung, Chonburi	฿5.5M	฿43K	130m²	2	sale
For sale and for rent 3 bedrooms villa in Bang Lamung, Chonburi	฿8.9M	฿71K	125m²	3	sale
For sale 2 bedrooms villa	฿9.4M	฿70K	135m²	2	sale
For sale 3 bedrooms house in Mueang Phuket, Phuket	฿9.9M	฿71K	140m²	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

For sale 3 bedrooms villa in Ko Samui, Surat Thani

Price Analysis

プロジェクト: Sunflower

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 Villa

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

For rent 3 bedrooms house in Hua Hin, Prachuap Khiri Khan

For sale and for rent 2 bedrooms villa in Hua Hin, Prachuap Khiri Khan