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

购买condo

Cabanas Hua Hin, Prachuap Khiri Khan

Unknown, bangkok|Independent

฿3.9M฿115K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿115K/m²

District avg (2BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Overpriced16% above market

Significantly above market for 2BR Condos in Unknown

卧室

卫浴

项目: Independent

竣工日期: 2026

配套设施

swimming poolpoolgymfitness

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿3.9M

Days on market: 0

Mar 27, 2026Listed

฿3.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿115K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+94.2% vs district

+40.2% 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฿3.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿142K/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿169K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿390

Investment Metrics

Annual ROI on Down Payment146.1%

Break-even Period0.7 years

Total Cost (25yr)฿7.9M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿2.5M

Down payment: ฿1.2M (30%)Loan: ฿2.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿317(Your property: +36084.9%)

Property	Price	Price/m²	Area	Beds	Type
Si Racha Place, Chon Buri (Pattaya)	฿7K	฿200	35m²	Studio	rent
City Center Residence, Chon Buri (Pattaya)	฿8K	฿316	25m²	1	rent
Plus Condo Sriracha, Chon Buri (Pattaya)	฿9K	฿273	33m²	1	rent
Ladda Condo View, Chon Buri (Pattaya)	฿9K	฿273	33m²	1	rent
Brixton Kaset Sriracha Campus, Chon Buri (Pattaya)	฿10K	฿365	26m²	1	rent
Lumpini Ville Naklua-Wongamat, Chon Buri (Pattaya)	฿10K	฿370	27m²	1	rent
Lumpini Ville Naklua-Wongamat, Chon Buri (Pattaya)	฿10K	฿385	26m²	1	rent
Ladda Plus Sriracha, Chon Buri (Pattaya)	฿10K	฿294	34m²	2	rent
Marina Bayfront Sriracha, Chon Buri (Pattaya)	฿10K	฿294	34m²	1	rent
Arcadia Beach Continental, Chon Buri (Pattaya)	฿10K	฿400	25m²	1	rent

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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

Cabanas Hua Hin, Prachuap Khiri Khan

Price Analysis

项目: Independent

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket