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

Купитьcondo

For sale land in Hua Hin, Prachuap Khiri Khan

Serviced Apartment, bangkok|Mango Spa & Resort

฿3.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

30 m²

м²

—

Этаж

Проект: Mango Spa & Resort

Завершён: 2016

Удобства

parkingconciergegymsecurity and tennis court

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 0

Mar 27, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿6K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿61K/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿81K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿296.2826

Investment Metrics

Annual ROI on Down Payment82.1%

Break-even Period1.2 years

Total Cost (25yr)฿6.0M

Total Rental Income (25yr)฿24.3M

Total Interest Paid฿1.9M

Down payment: ฿889K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿1K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed apartment in Sathon, Bangkok	฿18K	฿483	36m²	1	rent
For rent 1 bed apartment in Ko Lanta, Krabi	฿22K	฿690	30m²	1	rent
For rent 1 bed condo in Kathu, Phuket	฿23K	฿656	35m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿725	35m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿1K	30m²	1	sale
For rent 1 bed apartment in Sathon, Bangkok	฿38K	฿1K	30m²	1	rent
For rent 1 bed apartment in Sathon, Bangkok	฿39K	฿1K	38m²	1	rent
For rent 1 bed apartment in Hua Hin, Prachuap Khiri Khan	฿58K	฿2K	32m²	1	rent
For rent studio apartment in Hua Hin, Prachuap Khiri Khan	฿58K	฿2K	32m²	-	rent
For rent hotel in Khlong Toei, Bangkok	฿63K	฿2K	35m²	-	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 land in Hua Hin, Prachuap Khiri Khan

Проект: Mango Spa & Resort

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Serviced Apartment

For rent 1 bed apartment in Ko Lanta, Krabi

For rent 2 bedrooms apartment in Khlong Toei, Bangkok

For rent 2 bedrooms apartment in Watthana, Bangkok

For rent 1 bed apartment in Watthana, Bangkok