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

购买house

4 Bedroom Villa for sale in Rawai, Phuket

Mueang Phuket, phuket|Rawai

฿27.9M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (4BR Houses)฿72K/m²

This property

Below avgAt avgAbove avg

Overpriced23% above market

Significantly above market for 4BR Houses in Mueang Phuket

卧室

卫浴

配套设施

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿27.9M

Days on market: 0

Mar 27, 2026Listed

฿27.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+51.4% vs district

+141.5% 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฿27.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.7M/mo

Monthly Breakdown

Mortgage Payment-฿126K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (315m² x ฿50)-฿16K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment821.2%

Break-even Period0.1 years

Total Cost (25yr)฿57.3M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿18.2M

Down payment: ฿8.4M (30%)Loan: ฿19.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿19K(Your property: +370.1%)

Property	Price	Price/m²	Area	Beds	Type
Mouana pratthana villa	฿130K	฿433	300m²	3	rent
4 Bedroom Villa for rent at Mouana Residence Ko Kaeo	฿180K	฿501	359m²	4	rent
4 Bedroom Villa for rent at Mouana Residence Ko Kaeo	฿210K	฿600	350m²	4	rent
4 Bedroom Villa for rent in Rawai, Phuket	฿210K	฿700	300m²	4	rent
6 Bedroom Villa for rent in Rawai, Phuket	฿515K	฿1K	400m²	6	rent
3 Bedroom Villa for sale in Rawai, Phuket	฿8.0M	฿24K	336m²	3	sale
A Beautifully Design 3 Bedroom Contemporary Thai Style	฿12.0M	฿40K	300m²	3	sale
2 Bedroom Villa for sale in Rawai, Phuket	฿12.0M	฿40K	300m²	2	sale
3 Bedroom Villa for sale in Rawai, Phuket	฿12.8M	฿37K	350m²	3	sale
Pool Villa for Sale in Phuket	฿13.0M	฿44K	292m²	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

4 Bedroom Villa for sale in Rawai, Phuket

Price Analysis

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Mueang Phuket

5 Bedroom Villa for rent in Karon, Phuket

1 Bedroom Condo at Best Point

1 Bedroom Condo for rent at The Base Uptown

1 Bedroom 1 Bathroom The Green Places Condominium