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

매매condo

New apartment in the center of Phuket

Kathu, phuket|dcondo reef Verified across 3 data sources

฿3.2M฿92K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿92K/m²

District avg (1BR Condos)฿124K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 1BR Condos in Kathu

침실

욕실

편의시설

Swimming poolGymSecurity

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿3.2M

Days on market: 0

Mar 27, 2026Listed

฿3.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿92K/m²

District avg฿45K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+103.1% vs district

+151.1% 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฿3.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿3K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿25K

Common Area Fee (34.75m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿320

Investment Metrics

Annual ROI on Down Payment3.5%

Break-even Period28.2 years

Total Cost (25yr)฿6.5M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿2.1M

Down payment: ฿960K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿493.6(Your property: +18556.0%)

Property	Price	Price/m²	Area	Beds	Type
10R0338 The Royal Place Condominium 5floor one bedroom Area 40 sq.m 10,000 per month have fully furnished	฿10K	฿250	40m²	1	rent
5R0233 Condominium for rent one bedroom 12,000/month at kathu have fully furnished	฿12K	฿267	45m²	1	rent
5R0451 Dcondo Kathu 6 floor Studio room Area 30 sq.m 13,000 per month have fully furnished ready to move in	฿13K	฿433	30m²	1	rent
d condo creek	฿16K	฿533	30m²	1	rent
dcondo kathu is perfect for residential / bnb rentals.	฿17K	฿515	33m²	1	rent
Brand new, fully furnished 1 bedroom Dcondo Reef, Kathu	฿17K	฿687	24.75m²	1	rent
10R0366 The Royal Place Condominium 2 bedroom 2 bathroom Area 45 sq.m 18,000 per month have fully furnished	฿18K	฿400	45m²	2	rent
5R0544 Ratchaporn Place Condo 4floor Studio room Area 44 sq.m 18,000 permonth have fully furnished	฿18K	฿486	37m²	1	rent
1 Bedroom Condo for Rent	฿30K	฿667	45m²	1	rent
1 Bedroom Condo for rent at Oceana Kamala	฿30K	฿698	43m²	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

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

New apartment in the center of Phuket

Price Analysis

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

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