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

ซื้อvilla

Ultra Luxury private beach access villa in Rawai, Phuket

Unknown, bangkok|Independent

฿120.0M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (4BR Villas)฿47K/m²

This property

Below avgAt avgAbove avg

Overpriced153% above market

Significantly above market for 4BR Villas in Unknown

ห้องนอน

ห้องน้ำ

สิ่งอำนวยความสะดวก

swimming poolpoolparkingsecurity

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿120.0M

Days on market: 0

Mar 26, 2026Listed

฿120.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿120K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+107.2% vs district

+0.4% 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฿120.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-605737.5523132503/mo

Monthly Breakdown

Mortgage Payment-฿541K

Rental Income (after vacancy)+฿197K

Common Area Fee (1000m² x ฿50)-฿50K

Maintenance-฿200K

Insurance + Tax-฿12K

Investment Metrics

Annual ROI on Down Payment-20.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿240.9M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿78.4M

Down payment: ฿36.0M (30%)Loan: ฿84.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +2480.9%)

Property	Price	Price/m²	Area	Beds	Type
View Talay Villas Pattaya, Chon Buri (Pattaya)	฿40K	฿34	1190m²	1	rent
Veranda Residence Pattaya, Chon Buri (Pattaya)	฿150K	฿192	780m²	3	rent
Newly Renovated Luxury Spanish Villa Pong Pattaya, Chon Buri (Pattaya)	฿160K	฿133	1200m²	5	rent
View Talay Villas Pattaya, Chon Buri (Pattaya)	฿240K	฿240	1000m²	6	rent
Majestic Residence Pratumnak, Chon Buri (Pattaya)	฿300K	฿368	816m²	7	rent
The Grove Villas, Prachuap Khiri Khan	฿4.9M	฿6K	800m²	2	sale
Serene Garden Villa 4 Bed 3 Bath in Hua Hin 102 For Sale, Prachuap Khiri Khan	฿6.8M	฿10K	704m²	4	sale
paradise village, Prachuap Khiri Khan	฿7.0M	฿9K	752m²	3	sale
3 Bedrooms Pool Villa for Sale at Tropical Garden, Cha Am, Price 9.9 Million Baht, Prachuap Khiri Khan	฿7.9M	฿9K	836m²	4	sale
The Views, Prachuap Khiri Khan	฿8.0M	฿11K	724m²	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

Ultra Luxury private beach access villa in Rawai, Phuket

Price Analysis

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in Unknown

ตำบลเชิงทะเล อำเภอถลาง จังหวัดภูเก็ต, Phuket

Luxury Residence Brand-New Condominium near Kamala Beach, Phuket, Phuket

www.ddproperty.com

www.ddproperty.com