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

購入house

Modern 2-Bedroom Private Pool Villa | 400 sqm Land | Tenanted Until Oct 2026, Contact us Now!

Kathu, phuket|Villa Cheloni

฿10.0M฿83K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿83K/m²

District avg (2BR Houses)฿84K/m²

This property

Below avgAt avgAbove avg

Fair Price1% below market

At market average for 2BR Houses in Kathu

寝室

浴室

設備・アメニティ

SecurityCar park

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿10.0M

Days on market: 0

Mar 27, 2026Listed

฿10.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿83K/m²

District avg฿45K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+83.8% vs district

+127.3% 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฿10.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-44107.134140022055/mo

Monthly Breakdown

Mortgage Payment-฿45K

Rental Income (after vacancy)+฿25K

Common Area Fee (120m² x ฿50)-฿6K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-17.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.6M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿6.5M

Down payment: ฿3.0M (30%)Loan: ฿7.0M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Modern 2-Bedroom Private Pool Villa | 400 sqm Land | Tenanted Until Oct 2026, Contact us Now!

Price Analysis

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

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