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

매매house

A stunning pool villa for sale in Mae Rim, Chiang Mai

Mae Rim, chiang-mai|Huai Sai

฿20.0M฿22K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿22K/m²

District avg (4BR Houses)฿45K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 4BR Houses in Mae Rim

침실

욕실

편의시설

Swimming poolAir conditioningSecurity

Price History

+7.7%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฿22K/m²

District avg฿27K/m²

City avg฿34K/m²

-50% belowMarket avg+50% above

GREAT DEAL-16.5% vs district

-33.8% 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

฿-158846.00573178157/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿12K

Common Area Fee (900m² x ฿50)-฿45K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-31.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿51.2M

Total Rental Income (25yr)฿3.5M

Total Interest Paid฿13.1M

Down payment: ฿6.0M (30%)Loan: ฿14.0M

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

Interested in properties like this?

Browse our verified listings

A stunning pool villa for sale in Mae Rim, Chiang Mai

Price Analysis

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Mae Rim

Sethunsa Place

My Home

My Home 103

@241apartment