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

购买condo

For sale 3 bedrooms villa in Mueang Phuket, Phuket

Villa, bangkok|Raintree Villa Phase 2

฿18.7M฿65K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿65K/m²

District avg (3BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Great Deal20% below market

Significantly below market for 3BR Condos in Villa

卧室

卫浴

项目: Raintree Villa Phase 2

竣工日期: 2026

配套设施

parkinggarden and security

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿18.7M

Days on market: 0

Mar 27, 2026Listed

฿18.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿65K/m²

District avg฿52K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+25.0% vs district

-12.0% 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฿18.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-84074.32871192545/mo

Monthly Breakdown

Mortgage Payment-฿84K

Rental Income (after vacancy)+฿48K

Common Area Fee (287m² x ฿50)-฿14K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-18.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿39.5M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿12.2M

Down payment: ฿5.6M (30%)Loan: ฿13.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿48K(Your property: +35.4%)

Property	Price	Price/m²	Area	Beds	Type
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿7.9M	฿32K	244m²	4	sale
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿10.3M	฿34K	300m²	4	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿12.4M	฿35K	351m²	3	sale
For sale 3 bedrooms villa in Kathu, Phuket	฿13.5M	฿50K	270m²	3	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿13.6M	฿50K	271m²	3	sale
For sale 5 bedrooms house in Kathu, Phuket	฿14.6M	฿41K	354m²	5	sale
For sale 2 bedrooms house in Kathu, Phuket	฿14.6M	฿59K	250m²	2	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿15.2M	฿49K	311m²	3	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿15.7M	฿57K	273m²	3	sale
For sale 3 bedrooms villa in Bang Lamung, Chonburi	฿17.6M	฿73K	240m²	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 villa in Mueang Phuket, Phuket

Price Analysis

项目: Raintree Villa Phase 2

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Villa

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

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

For sale and for rent 2 bedrooms villa in Hua Hin, Prachuap Khiri Khan