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

Купитьvilla

For sale 3 bedrooms condo in Klaeng, Rayong

Rayong, bangkok|The Oriental Beach rayong

฿5.8M฿47K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿47K/m²

District avg (3BR Villas)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 3BR Villas in Rayong

Спальни

Ванные

Проект: The Oriental Beach rayong

Завершён: 2013

Удобства

parkingconciergegymsecurity and swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.8M

Days on market: 0

Mar 27, 2026Listed

฿5.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿47K/m²

District avg฿38K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+23.6% vs district

-34.4% 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฿5.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-28185.465581514298/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿14K

Common Area Fee (123m² x ฿50)-฿6K

Maintenance-฿10K

Insurance + Tax-฿581.984

Investment Metrics

Annual ROI on Down Payment-19.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.8M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿3.8M

Down payment: ฿1.7M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿15K(Your property: +215.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed apartment in Suan Luang, Bangkok	฿23K	฿242	94m²	1	rent
For rent 1 bed apartment in Suan Luang, Bangkok	฿31K	฿276	105m²	1	rent
For rent 2 bedrooms apartment in Suan Luang, Bangkok	฿34K	฿207	140m²	2	rent
For rent 3 bedrooms condo in Klaeng, Rayong	฿44K	฿345	120m²	3	rent
For sale 3 bedrooms house in Lam Luk Ka, Pathum Thani	฿2.1M	฿16K	135m²	3	sale
For sale 2 bedrooms house in Klaeng, Rayong	฿3.1M	฿31K	100m²	2	sale
For sale 2 bedrooms house in Klaeng, Rayong	฿3.2M	฿32K	100m²	2	sale
For sale 2 bedrooms house in Klaeng, Rayong	฿3.2M	฿29K	110m²	2	sale
For sale 3 bedrooms house in Klaeng, Rayong	฿3.6M	฿27K	135m²	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 3 bedrooms condo in Klaeng, Rayong

Price Analysis

Проект: The Oriental Beach rayong

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Rayong

For rent 1 bed condo in Mueang Rayong, Rayong

For sale 2 bedrooms condo in Mueang Rayong, Rayong

For sale 1 bed condo in Mueang Rayong, Rayong

For rent 1 bed apartment in Suan Luang, Bangkok