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

ซื้อhouse

Luxury Modern Villa Phuket - Thala

Thalang, phuket|Thala Villas Phuket

฿16.5M฿57K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿57K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 3BR Houses in Thalang

ห้องนอน

ห้องน้ำ

สิ่งอำนวยความสะดวก

Car park

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿16.5M

Days on market: 0

Mar 27, 2026Listed

฿16.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿57K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

GREAT DEAL-26.1% vs district

+55.2% 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฿16.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿66K/mo

Monthly Breakdown

Mortgage Payment-฿74K

Rental Income (after vacancy)+฿184K

Common Area Fee (290m² x ฿50)-฿15K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment16.0%

Break-even Period6.3 years

Total Cost (25yr)฿35.4M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿10.8M

Down payment: ฿5.0M (30%)Loan: ฿11.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: +146.2%)

Property	Price	Price/m²	Area	Beds	Type
3Bedrooms in Baan suan neramit 5	฿28K	฿117	240m²	3	rent
3 Bedroom House for rent in Choeng Thale, Phuket	฿95K	฿317	300m²	3	rent
3 bedroom villa with private swimming pool at The place	฿100K	฿378	264.8m²	3	rent
Prestige Living – 3BR Luxury Pool Villa in Pasak 8	฿260K	฿867	300m²	3	rent
villa for rent	฿440K	฿2K	291m²	4	rent
3 Bedroom + Office Villa 3 minutes From Nai Thon beach	฿8.9M	฿38K	237m²	4	sale
Supalai Pride for sale	฿8.9M	฿41K	218m²	4	sale
3 Bedroom House for sale in Thep Krasattri, Phuket	฿10.8M	฿49K	220m²	3	sale
3 Bedroom House private pool for sale at Baan Suan Neramit 5	฿11.9M	฿50K	240m²	3	sale
3 Bedroom Villa for sale at Monstera Nature	฿12.9M	฿51K	253.5m²	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

Luxury Modern Villa Phuket - Thala

Price Analysis

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Thalang

P&P Apartment

Thalang House

beHOME Phuket Airport Serviced Apartment

Krishna Service Apartment