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

购买house

3 Bedroom Villa for sale in Si Sunthon, Phuket

Thalang, phuket|Si Sunthon

฿22.0M฿63K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿63K/m²

District avg (3BR Houses)฿77K/m²

This property

Below avgAt avgAbove avg

Great Deal19% below market

Significantly below market for 3BR Houses in Thalang

卧室

卫浴

配套设施

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿22.0M

Days on market: 0

Mar 27, 2026Listed

฿22.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿63K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

GREAT DEAL-18.9% vs district

+70.4% 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฿22.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿28K/mo

Monthly Breakdown

Mortgage Payment-฿99K

Rental Income (after vacancy)+฿184K

Common Area Fee (352m² x ฿50)-฿18K

Maintenance-฿37K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment5.1%

Break-even Period19.4 years

Total Cost (25yr)฿46.7M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿14.4M

Down payment: ฿6.6M (30%)Loan: ฿15.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿30K(Your property: +108.7%)

Property	Price	Price/m²	Area	Beds	Type
3 Bedroom House for rent in Choeng Thale, Phuket	฿95K	฿317	300m²	3	rent
3 bedroom villa with private swimming pool at The place	฿100K	฿378	264.8m²	3	rent
Prestige Living – 3BR Luxury Pool Villa in Pasak 8	฿260K	฿867	300m²	3	rent
villa for rent	฿440K	฿2K	291m²	4	rent
3 Bedroom Villa for sale in Thep Krasattri, Phuket	฿12.9M	฿44K	292m²	3	sale
3 Bedroom Villa for sale at Monstera Nature	฿12.9M	฿51K	253.5m²	3	sale
3 Bedroom Villa in Thalang	฿13.2M	฿53K	250m²	3	sale
4 Bedroom Villa for sale in Thep Krasattri, Phuket	฿14.5M	฿52K	280m²	4	sale
Luxury Modern Villa Phuket - Thala	฿16.5M	฿57K	290m²	3	sale
4 Bedroom Villa for sale at Verdana Pool Villa	฿17.0M	฿40K	425.2m²	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

3 Bedroom Villa for sale in Si Sunthon, 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 Thalang

P&P Apartment

Thalang House

beHOME Phuket Airport Serviced Apartment

Krishna Service Apartment