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

Купитьapartment

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

Villa, bangkok|Lake Side Hua Hin

฿17.4M฿44K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿44K/m²

District avg (4BR Apartments)฿26K/m²

This property

Below avgAt avgAbove avg

Overpriced71% above market

Significantly above market for 4BR Apartments in Villa

Спальни

Ванные

Проект: Lake Side Hua Hin

Завершён: 2016

Удобства

parking

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿17.4M

Days on market: 0

Mar 27, 2026Listed

฿17.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿44K/m²

District avg฿52K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-16.5% vs district

-39.8% 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฿17.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-81532.5014549311/mo

Monthly Breakdown

Mortgage Payment-฿79K

Rental Income (after vacancy)+฿48K

Common Area Fee (400m² x ฿50)-฿20K

Maintenance-฿29K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-18.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿38.8M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿11.4M

Down payment: ฿5.2M (30%)Loan: ฿12.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿18K(Your property: +144.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿42K	฿138	300m²	4	rent
For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿17.4M	฿36K	490m²	4	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 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

Price Analysis

Проект: Lake Side Hua Hin

Удобства

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 rent 3 bedrooms house in Hua Hin, Prachuap Khiri Khan

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

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