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

매매villa

For sale 1 bed villa in Ko Samui, Surat Thani

Villa, bangkok|Cabina

฿6.0M฿111K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿111K/m²

District avg (1BR Villas)฿87K/m²

This property

Below avgAt avgAbove avg

Overpriced27% above market

Significantly above market for 1BR Villas in Villa

침실

욕실

프로젝트: Cabina

준공일: 2025

편의시설

parking and security

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿6.0M

Days on market: 4

Mar 22, 2026Listed

฿6.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿111K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+64.3% vs district

-7.4% 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฿6.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿59K/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿99K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿597.854

Investment Metrics

Annual ROI on Down Payment39.6%

Break-even Period2.5 years

Total Cost (25yr)฿12.1M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

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 1 bed villa in Ko Samui, Surat Thani

Price Analysis

프로젝트: Cabina

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Villa

For sale 2 bedrooms villa

For sale 4 bedrooms house in Hang Dong, Chiang Mai

For sale 5 bedrooms house in Hang Dong, Chiang Mai

For sale 4 bedrooms house in Hang Dong, Chiang Mai