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

购买condo

3 Bedroom Penthouse for sale at Surin Sabai

Thalang, phuket|Surin Sabai

฿19.9M฿76K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿76K/m²

District avg (3BR Condos)฿123K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 3BR Condos in Thalang

卧室

卫浴

配套设施

Swimming poolGymSecurity

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿19.9M

Days on market: 0

Mar 27, 2026Listed

฿19.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿76K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.4% vs district

+107.1% 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฿19.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿46K/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿184K

Common Area Fee (262m² x ฿50)-฿13K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment9.2%

Break-even Period10.8 years

Total Cost (25yr)฿41.4M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿13.0M

Down payment: ฿6.0M (30%)Loan: ฿13.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿95K(Your property: -20.0%)

Property	Price	Price/m²	Area	Beds	Type
2 Bedroom Penthouse for sale at Bangtao Beach Gardens	฿13.8M	฿58K	240m²	2	sale
2 Bedroom penthouse	฿27.0M	฿132K	204m²	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

3 Bedroom Penthouse for sale at Surin Sabai

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