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

ซื้อoffice

For sale 2 bedrooms villa in Ko Samui, Surat Thani

Villa, bangkok|Cabina

฿7.1M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (2BR Offices)฿82K/m²

This property

Below avgAt avgAbove avg

Slightly Above8% above market

Above market average for 2BR Offices in Villa

ห้องนอน

ห้องน้ำ

โครงการ: Cabina

สร้างเสร็จ: 2025

สิ่งอำนวยความสะดวก

parking and security

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿7.1M

Days on market: 0

Mar 26, 2026Listed

฿7.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+32.6% vs district

-25.3% 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฿7.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿50K/mo

Monthly Breakdown

Mortgage Payment-฿32K

Rental Income (after vacancy)+฿99K

Common Area Fee (80m² x ฿50)-฿4K

Maintenance-฿12K

Insurance + Tax-฿714.7814

Investment Metrics

Annual ROI on Down Payment28.3%

Break-even Period3.5 years

Total Cost (25yr)฿14.7M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿4.7M

Down payment: ฿2.1M (30%)Loan: ฿5.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿39K(Your property: +128.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale 3 bedrooms house in Mueang Phuket, Phuket	฿3.9M	฿39K	100m²	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

โรงเรียนใกล้เคียง

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 2 bedrooms villa in Ko Samui, Surat Thani

Price Analysis

โครงการ: Cabina

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

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