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

매매condo

For sale 2 bedrooms villa

Villa, bangkok|Villa Emerald

฿9.4M฿70K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿70K/m²

District avg (2BR Condos)฿87K/m²

This property

Below avgAt avgAbove avg

Great Deal20% below market

Significantly below market for 2BR Condos in Villa

침실

욕실

프로젝트: Villa Emerald

준공일: 2025

편의시설

parking and security

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿9.4M

Days on market: 0

Mar 27, 2026Listed

฿9.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿70K/m²

District avg฿52K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+33.6% vs district

-7.0% 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฿9.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-18077.83033865411/mo

Monthly Breakdown

Mortgage Payment-฿42K

Rental Income (after vacancy)+฿48K

Common Area Fee (135m² x ฿50)-฿7K

Maintenance-฿16K

Insurance + Tax-฿940.8081

Investment Metrics

Annual ROI on Down Payment-7.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿19.7M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿6.1M

Down payment: ฿2.8M (30%)Loan: ฿6.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿73K(Your property: -4.3%)

Property	Price	Price/m²	Area	Beds	Type
For sale 2 bedrooms house in Bang Lamung, Chonburi	฿5.5M	฿43K	130m²	2	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿8.4M	฿77K	109m²	3	sale
For sale and for rent 3 bedrooms villa in Bang Lamung, Chonburi	฿8.9M	฿71K	125m²	3	sale
For sale 3 bedrooms house in Mueang Phuket, Phuket	฿9.9M	฿71K	140m²	3	sale
For sale 2 bedrooms villa in Kathu, Phuket	฿11.5M	฿77K	150m²	2	sale
For sale 4 bedrooms villa in Ko Samui, Surat Thani	฿12.5M	฿76K	166m²	4	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿14.5M	฿96K	152m²	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

For sale 2 bedrooms villa

Price Analysis

프로젝트: Villa Emerald

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Villa

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

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

For sale and for rent 2 bedrooms villa in Hua Hin, Prachuap Khiri Khan