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

฿65.0M฿18K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿18K/m²

District avg (5BR Houses)฿86K/m²

This property

Below avgAt avgAbove avg

Great Deal79% below market

Significantly below market for 5BR Houses in Mueang Phuket

卧室

卫浴

项目: Rawai

竣工日期: 2019

配套设施

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿65.0M

Days on market: 0

Mar 27, 2026Listed

฿65.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿18K/m²

District avg฿58K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

GREAT DEAL-69.8% vs district

-71.6% 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฿65.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.3M/mo

Monthly Breakdown

Mortgage Payment-฿293K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (3680m² x ฿50)-฿184K

Maintenance-฿108K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment327.8%

Break-even Period0.3 years

Total Cost (25yr)฿177.6M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿42.4M

Down payment: ฿19.5M (30%)Loan: ฿45.5M

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

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

5 Bedroom Villa for sale in Rawai, Phuket

Price Analysis

项目: Rawai

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

附近学校

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