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

購入condo

For sale 1 bed condo in Mueang Phuket, Phuket

Villa, bangkok|Villa Samakki Garden

฿1.4M฿45K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿45K/m²

District avg (1BR Condos)฿40K/m²

This property

Below avgAt avgAbove avg

Slightly Above13% above market

Above market average for 1BR Condos in Villa

寝室

浴室

プロジェクト: Villa Samakki Garden

竣工日: 2021

設備・アメニティ

parkinggarden and security

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 4

Mar 22, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿45K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-33.3% vs district

-62.4% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿89K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿99K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿143.9099

Investment Metrics

Annual ROI on Down Payment246.6%

Break-even Period0.4 years

Total Cost (25yr)฿3.2M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿940K

Down payment: ฿432K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿14K(Your property: +214.0%)

Property	Price	Price/m²	Area	Beds	Type
Kittima Garden Home	฿14K	฿14K	30m²	-	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

近隣の学校

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

For sale 1 bed condo in Mueang Phuket, Phuket

Price Analysis

プロジェクト: Villa Samakki Garden

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Villa

For sale 2 bedrooms villa

For sale 4 bedrooms house in Hang Dong, Chiang Mai

For sale 5 bedrooms house in Hang Dong, Chiang Mai

For sale 4 bedrooms house in Hang Dong, Chiang Mai