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

Купитьcondo

One bedroom sea view at Niranda Sea View Residence

Kathu, phuket|Patong

฿4.3M฿128K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿128K/m²

District avg (1BR Condos)฿128K/m²

This property

Below avgAt avgAbove avg

Fair Price0% below market

At market average for 1BR Condos in Kathu

Спальни

Ванные

Удобства

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿4.3M

Days on market: 0

Mar 26, 2026Listed

฿4.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿128K/m²

District avg฿63K/m²

City avg฿69K/m²

-50% belowMarket avg+50% above

OVERPRICED+103.0% vs district

+86.4% 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฿4.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-4434.371835598642/mo

Monthly Breakdown

Mortgage Payment-฿20K

Rental Income (after vacancy)+฿25K

Common Area Fee (33.96m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿434.7

Investment Metrics

Annual ROI on Down Payment-4.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.7M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿2.8M

Down payment: ฿1.3M (30%)Loan: ฿3.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿49K(Your property: +161.1%)

Property	Price	Price/m²	Area	Beds	Type
d condo creek	฿16K	฿533	30m²	1	rent
Brand new, fully furnished 1 bedroom Dcondo Reef, Kathu	฿17K	฿687	24.75m²	1	rent
dcondo kathu is perfect for residential / bnb rentals.	฿17K	฿515	33m²	1	rent
1 Bedroom Condo for rent at Oceana Kamala	฿30K	฿698	43m²	1	rent
1 Bedroom Condo for rent at Oceana Kamala	฿35K	฿875	40m²	1	rent
1BED Room Condo For Sale at Dcondo Reef	฿2.7M	฿92K	29.11m²	1	sale
1	฿2.8M	฿100K	28m²	1	sale
Limited availability The Origin Kathu-Patong Phuket	฿2.9M	฿101K	28.5m²	1	sale
1 Bedroom Corner unit, Mountain & Sea View for sale	฿6.2M	฿144K	43m²	1	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

Школы рядом

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

One bedroom sea view at Niranda Sea View Residence

Price Analysis

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Kathu

PL House Patong

Patra Phuket

Chilli Patong

Phuket