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

购买house

Modern Lanna Luxury Pool Villa for Sale Fully furnished with premium built-ins, just 600 meters from Baan Kua Mung School

Saraphi, chiang-mai|Khua Mung

฿18.6M฿21K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿21K/m²

District avg (5BR Houses)฿38K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for 5BR Houses in Saraphi

卧室

卫浴

配套设施

Swimming poolAir conditioningCar parkGarden

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿18.6M

Days on market: 0

Mar 27, 2026Listed

฿18.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿21K/m²

District avg฿41K/m²

City avg฿34K/m²

-50% belowMarket avg+50% above

GREAT DEAL-47.8% vs district

-36.7% 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฿18.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-156376.8519972235/mo

Monthly Breakdown

Mortgage Payment-฿84K

Rental Income (after vacancy)+฿4K

Common Area Fee (875m² x ฿50)-฿44K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-33.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿48.1M

Total Rental Income (25yr)฿1.2M

Total Interest Paid฿12.1M

Down payment: ฿5.6M (30%)Loan: ฿13.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿53K(Your property: -59.9%)

Property	Price	Price/m²	Area	Beds	Type
Luxury 5 Bed with private pool for sale in Saraphi, Chiang Mai	฿53.0M	฿53K	1000m²	5	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

Modern Lanna Luxury Pool Villa for Sale Fully furnished with premium built-ins, just 600 meters from Baan Kua Mung School

Price Analysis

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Saraphi

UHOUSE RESIDENCE

PANFUN

Thanasiri Place

Rintrrada place