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

ซื้อvilla

For sale 7 bedrooms villa in Kathu, Phuket

Villa, bangkok|Nakatani Village

฿84.7M฿202K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿202K/m²

District avg (7BR Villas)฿93K/m²

This property

Below avgAt avgAbove avg

Overpriced117% above market

Significantly above market for 7BR Villas in Villa

ห้องนอน

ห้องน้ำ

โครงการ: Nakatani Village

สร้างเสร็จ: 2013

สิ่งอำนวยความสะดวก

parkingconciergesecurity and swimming pool

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿84.7M

Days on market: 4

Mar 22, 2026Listed

฿84.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿202K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+199.1% vs district

+68.6% 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฿84.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-452989.5976963802/mo

Monthly Breakdown

Mortgage Payment-฿382K

Rental Income (after vacancy)+฿99K

Common Area Fee (420m² x ฿50)-฿21K

Maintenance-฿141K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment-21.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿165.7M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿55.3M

Down payment: ฿25.4M (30%)Loan: ฿59.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿95K(Your property: +111.5%)

Property	Price	Price/m²	Area	Beds	Type
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿12.6M	฿36K	351m²	3	sale
For sale 3 bedrooms villa in Bang Lamung, Chonburi	฿17.8M	฿54K	330m²	3	sale
For sale and for rent 5 bedrooms villa in Kathu, Phuket	฿18.0M	฿60K	300m²	5	sale
For sale 3 bedrooms villa in Thalang, Phuket	฿19.6M	฿61K	320m²	3	sale
For sale 3 bedrooms villa in Thalang, Phuket	฿31.7M	฿83K	381m²	3	sale
For sale 4 bedrooms villa in Thalang, Phuket	฿33.9M	฿80K	424m²	4	sale
For sale 3 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿68.3M	฿173K	395m²	3	sale
For sale 3 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿68.8M	฿216K	319m²	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 7 bedrooms villa in Kathu, Phuket

Price Analysis

โครงการ: Nakatani Village

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Villa

For sale 2 bedrooms villa

For sale 4 bedrooms house in Hang Dong, Chiang Mai

For sale 5 bedrooms house in Hang Dong, Chiang Mai

For sale 4 bedrooms house in Hang Dong, Chiang Mai