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

购买villa

For sale 1 bed condo in Ko Lanta, Krabi

Krabi, bangkok|Sai Naam

฿4.0M฿69K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿69K/m²

District avg (1BR Villas)฿83K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 1BR Villas in Krabi

卧室

卫浴

项目: Sai Naam

竣工日期: 2010

配套设施

parkingconciergesecurity and swimming pool

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿4.0M

Days on market: 0

Mar 27, 2026Listed

฿4.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿69K/m²

District avg฿72K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

FAIR PRICE-4.0% vs district

-7.3% 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฿4.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿9K/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿37K

Common Area Fee (58m² x ฿50)-฿3K

Maintenance-฿7K

Insurance + Tax-฿402.0975

Investment Metrics

Annual ROI on Down Payment8.7%

Break-even Period11.5 years

Total Cost (25yr)฿8.4M

Total Rental Income (25yr)฿11.1M

Total Interest Paid฿2.6M

Down payment: ฿1.2M (30%)Loan: ฿2.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿73K(Your property: -4.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed house in Mueang Krabi, Krabi	฿17K	฿276	60m²	1	rent
For rent 1 bed townhouse in Mueang Krabi, Krabi	฿21K	฿276	75m²	1	rent
For sale and for rent studio condo in Mueang Krabi, Krabi	฿21K	฿345	56m²	-	rent
For sale and for rent studio condo in Mueang Krabi, Krabi	฿2.6M	฿47K	56m²	-	sale
For sale 1 bed condo in Nuea Khlong, Krabi	฿5.5M	฿74K	74m²	1	sale
For sale 1 bed condo in Nuea Khlong, Krabi	฿7.5M	฿101K	74m²	1	sale
For sale 2 bedrooms condo in Mueang Krabi, Krabi	฿10.6M	฿189K	56m²	2	sale
For sale 2 bedrooms condo in Mueang Krabi, Krabi	฿12.6M	฿168K	75m²	2	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 1 bed condo in Ko Lanta, Krabi

Price Analysis

项目: Sai Naam

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Krabi

For sale 1 bed condo in Mueang Krabi, Krabi

For sale 2 bedrooms condo in Mueang Krabi, Krabi

For sale 1 bed condo in Mueang Krabi, Krabi

For sale and for rent 1 bed condo in Mueang Krabi, Krabi