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

購入condo

Surin Sabai, Phuket

Unknown, bangkok|Independent

฿7.7M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (1BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Great Deal19% below market

Significantly below market for 1BR Condos in Unknown

寝室

浴室

プロジェクト: Independent

竣工日: 2013

設備・アメニティ

swimming poolpoolgymfitness

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿7.7M

Days on market: 0

Mar 27, 2026Listed

฿7.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿80K/m²

District avg฿59K/m²

City avg฿78K/m²

-50% belowMarket avg+50% above

OVERPRICED+35.8% vs district

+2.9% 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฿7.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿116K/mo

Monthly Breakdown

Mortgage Payment-฿35K

Rental Income (after vacancy)+฿169K

Common Area Fee (96m² x ฿50)-฿5K

Maintenance-฿13K

Insurance + Tax-฿770

Investment Metrics

Annual ROI on Down Payment60.0%

Break-even Period1.7 years

Total Cost (25yr)฿15.9M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿5.0M

Down payment: ฿2.3M (30%)Loan: ฿5.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿238.7(Your property: +33502.0%)

Property	Price	Price/m²	Area	Beds	Type
Beach Mountain Condominium Ph.1, Chon Buri (Pattaya)	฿10K	฿143	70m²	1	rent
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿18K	฿220	82m²	2	rent
Grand View Condo Pattaya, Chon Buri (Pattaya)	฿18K	฿228	79m²	1	rent
KnightsBridge The Ocean Sriracha, Chon Buri (Pattaya)	฿20K	฿282	71m²	2	rent
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Baan Suan Lalana, Chon Buri (Pattaya)	฿24K	฿286	84m²	1	rent
Siam Oriental Elegance, Chon Buri (Pattaya)	฿24K	฿353	68m²	1	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿25K	฿309	81m²	2	rent
Sriracha Bay View, Chon Buri (Pattaya)	฿25K	฿250	100m²	2	rent

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

NIST International School

฿700K – ฿1.1M/yr

4.7

Surin Sabai, Phuket

Price Analysis

プロジェクト: Independent

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 Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Diamond Condominium Bangtao, Phuket

Mouana Grande Chalong Bay, Phuket