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

购买apartment

Spacious 2 bedroom apartment with pool view

Mueang Phuket, phuket|Utopia Naiharn

฿5.0M฿114K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿114K/m²

District avg (1BR Apartments)฿102K/m²

This property

Below avgAt avgAbove avg

Slightly Above11% above market

Above market average for 1BR Apartments in Mueang Phuket

卧室

卫浴

配套设施

Swimming poolGymSecurity

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿5.0M

Days on market: 0

Mar 27, 2026Listed

฿5.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿114K/m²

District avg฿58K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

OVERPRICED+94.3% vs district

+82.7% 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฿5.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.9M/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿500

Investment Metrics

Annual ROI on Down Payment4708.2%

Break-even Period0.0 years

Total Cost (25yr)฿10.1M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿86K(Your property: +32.1%)

Property	Price	Price/m²	Area	Beds	Type
1 Bedroom 1 Bathroom The Green Places Condominium	฿18K	฿346	52m²	1	rent
The Proud Residence great unit	฿4.8M	฿136K	35m²	1	sale
New apartments for sale at the 5 hotel	฿6.0M	฿122K	49.2m²	1	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

Spacious 2 bedroom apartment with pool view

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