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

購入house

VILLOFT Zen Living: 3-Bedroom Zen Tropical Villa with Privat

Thalang, phuket|Villoft Zen Living

฿20.0M฿189K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿189K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Overpriced145% above market

Significantly above market for 3BR Houses in Thalang

寝室

浴室

設備・アメニティ

Swimming poolGymSecurity

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿20.0M

Days on market: 0

Mar 27, 2026Listed

฿20.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿189K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+144.9% vs district

+414.5% 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฿20.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿53K/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿184K

Common Area Fee (106m² x ฿50)-฿5K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment10.6%

Break-even Period9.4 years

Total Cost (25yr)฿39.3M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿13.1M

Down payment: ฿6.0M (30%)Loan: ฿14.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +436.4%)

Property	Price	Price/m²	Area	Beds	Type
2 Bedroom House for rent in Sakhu, Phuket	฿35K	฿292	120m²	2	rent
1 Bedroom Villa for rent at Seastone Pool Villas	฿58K	฿527	110m²	1	rent
3 Bedroom House for rent in Si Sunthon, Phuket	฿70K	฿565	124m²	3	rent
3 Bedroom Villa for rent in Choeng Thale, Phuket	฿95K	฿1K	90m²	3	rent
3 Bedroom Villa for rent at Trichada Tropical	฿165K	฿1K	125m²	3	rent
Renovated 2-BR Villa with 1 Gbps Fiber Capacity	฿4.2M	฿37K	115m²	2	sale
2 Bedroom Villa for sale in Thep Krasattri, Phuket	฿6.9M	฿81K	85m²	2	sale
Renovated One Bedroom Private Pool Villa for Sale in Bangtao	฿7.9M	฿83K	95m²	1	sale
3 Bedrooms Private Pool Villa Japanese Zen Design in Laguna	฿11.9M	฿112K	106.2m²	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

VILLOFT Zen Living: 3-Bedroom Zen Tropical Villa with Privat

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 Thalang

P&P Apartment

Thalang House

beHOME Phuket Airport Serviced Apartment

Krishna Service Apartment