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

매매condo

Baan Haad Hua Hin, Prachuap Khiri Khan

Unknown, bangkok|Independent

฿10.9M฿182K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿182K/m²

District avg (1BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Overpriced84% above market

Significantly above market for 1BR Condos in Unknown

침실

욕실

프로젝트: Independent

준공일: 1997

편의시설

swimming poolpoolgymfitness

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿10.9M

Days on market: 0

Mar 27, 2026Listed

฿10.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿182K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+207.6% vs district

+122.0% 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฿10.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿97K/mo

Monthly Breakdown

Mortgage Payment-฿49K

Rental Income (after vacancy)+฿169K

Common Area Fee (60m² x ฿50)-฿3K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment35.7%

Break-even Period2.8 years

Total Cost (25yr)฿21.4M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿7.1M

Down payment: ฿3.3M (30%)Loan: ฿7.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿172.2(Your property: +105397.7%)

Property	Price	Price/m²	Area	Beds	Type
Panya Resort Condominium, Chon Buri (Pattaya)	฿8K	฿119	67m²	1	rent
Ladda Place Sriracha, Chon Buri (Pattaya)	฿8K	฿160	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿9K	฿180	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿9K	฿155	58m²	1	rent
AD Bangsaray Condo Lake and Resort, Chon Buri (Pattaya)	฿9K	฿176	51m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿10K	฿185	54m²	1	rent
Supalai Vista Sri Racha-Laemchabang, Chon Buri (Pattaya)	฿10K	฿204	49m²	1	rent
Green Lake Sriracha, Chon Buri (Pattaya)	฿10K	฿200	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿10K	฿200	50m²	1	rent
Beach Mountain Condominium Ph.1, Chon Buri (Pattaya)	฿10K	฿143	70m²	1	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

인근 학교

NIST International School

฿700K – ฿1.1M/yr

4.7

Baan Haad Hua Hin, Prachuap Khiri Khan

Price Analysis

프로젝트: Independent

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket