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

매매office

For sale 3 bedrooms house in Hua Hin, Prachuap Khiri Khan

Villa, bangkok|The Lake Park Hua Hin

฿89.9M฿129K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿129K/m²

District avg (3BR Offices)฿79K/m²

This property

Below avgAt avgAbove avg

Overpriced64% above market

Significantly above market for 3BR Offices in Villa

침실

욕실

프로젝트: The Lake Park Hua Hin

준공일: 2016

편의시설

security

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿89.9M

Days on market: 0

Mar 26, 2026Listed

฿89.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿129K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+92.1% vs district

+8.3% 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฿89.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-499948.44028886035/mo

Monthly Breakdown

Mortgage Payment-฿406K

Rental Income (after vacancy)+฿99K

Common Area Fee (695m² x ฿50)-฿35K

Maintenance-฿150K

Insurance + Tax-฿9K

Investment Metrics

Annual ROI on Down Payment-22.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿179.8M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿58.7M

Down payment: ฿27.0M (30%)Loan: ฿63.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿61K(Your property: +111.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 6 bedrooms villa in Bang Lamung, Chonburi	฿127K	฿173	640m²	6	rent
For sale 3 bedrooms house in Hua Hin, Prachuap Khiri Khan	฿68.8M	฿122K	562m²	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

인근 학교

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 3 bedrooms house in Hua Hin, Prachuap Khiri Khan

Price Analysis

프로젝트: The Lake Park Hua Hin

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

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