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

购买villa

For sale 3 bedrooms house in Hua Hin, Prachuap Khiri Khan

Apartment, bangkok|Baan Rabiengkao 2

฿3.7M฿19K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿19K/m²

District avg (3BR Villas)฿28K/m²

This property

Below avgAt avgAbove avg

Great Deal31% below market

Significantly below market for 3BR Villas in Apartment

卧室

卫浴

项目: Baan Rabiengkao 2

竣工日期: 2016

配套设施

security

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿3.7M

Days on market: 0

Mar 27, 2026Listed

฿3.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿19K/m²

District avg฿53K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

GREAT DEAL-64.2% vs district

-73.0% 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฿3.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿21K/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿54K

Common Area Fee (195m² x ฿50)-฿10K

Maintenance-฿6K

Insurance + Tax-฿369.2949

Investment Metrics

Annual ROI on Down Payment23.3%

Break-even Period4.3 years

Total Cost (25yr)฿9.9M

Total Rental Income (25yr)฿16.3M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿20K(Your property: -5.4%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms house in Hua Hin, Prachuap Khiri Khan	฿30K	฿207	142m²	2	rent
For rent 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿42K	฿138	250m²	4	rent
For rent and for sale 3 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿62K	฿311	194m²	3	sale
For sale and for rent 2 bedrooms house in Hua Hin, Prachuap Khiri Khan	฿3.6M	฿25K	142m²	2	sale
For sale 2 bedrooms house in Hua Hin, Prachuap Khiri Khan	฿3.7M	฿26K	140m²	2	sale
For sale 3 bedrooms house in Hua Hin, Prachuap Khiri Khan	฿3.9M	฿25K	153m²	3	sale
For sale 2 bedrooms house in Hua Hin, Prachuap Khiri Khan	฿4.7M	฿30K	153m²	2	sale
For rent and for sale 3 bedrooms villa in Hua Hin, Prachuap Khiri Khan	฿10.0M	฿52K	194m²	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 house in Hua Hin, Prachuap Khiri Khan

Price Analysis

项目: Baan Rabiengkao 2

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Apartment

For sale 1 bed condo in Mueang Chon Buri, Chonburi

For sale studio condo in Mueang Chon Buri, Chonburi

For sale and for rent 2 bedrooms condo in Sattahip, Chonburi

For sale and for rent 2 bedrooms condo in Sattahip, Chonburi