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

购买house

5 Bedroom Villa for sale in Rawai, Phuket

Mueang Phuket, phuket|Rawai

฿22.9M฿104K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿104K/m²

District avg (5BR Houses)฿86K/m²

This property

Below avgAt avgAbove avg

Overpriced21% above market

Significantly above market for 5BR Houses in Mueang Phuket

卧室

卫浴

配套设施

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿22.9M

Days on market: 0

Mar 27, 2026Listed

฿22.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿104K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+77.1% vs district

+182.5% 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฿22.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.8M/mo

Monthly Breakdown

Mortgage Payment-฿103K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (221m² x ฿50)-฿11K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment1007.3%

Break-even Period0.1 years

Total Cost (25yr)฿46.4M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿14.9M

Down payment: ฿6.9M (30%)Loan: ฿16.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿32K(Your property: +220.4%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent in Rawai, Phuket	฿45K	฿225	200m²	3	rent
4 Bedrooms Villa for Rent at Nai Harn Villa	฿50K	฿256	195m²	4	rent
2 Bedroom Villa for rent at Nai Harn Baan Bua	฿65K	฿295	220m²	2	rent
2 Bedroom Villa for rent in Rawai, Phuket	฿70K	฿438	160m²	2	rent
3 Bedroom House for Sale at Chao Fah Garden Home 3	฿6.0M	฿32K	187m²	3	sale
House	฿8.4M	฿45K	185m²	3	sale
2 Bedroom House for sale in Rawai, Phuket	฿9.9M	฿54K	185m²	2	sale
2 Bedroom Villa for sale at Thaiya Resort Villa	฿10.9M	฿55K	200m²	2	sale
3 Bedroom Villa for sale in Ratsada, Phuket	฿11.9M	฿70K	170m²	3	sale
VILLA WITH SWIMMING POOL	฿12.0M	฿67K	180m²	4	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

5 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