跳到主要内容

贷款与分期

泰国房贷计算器

计算泰国房贷的月供,附完整还款明细表,显示总利息以及本金递减的速度。并说明外国人在泰国贷款的实际情况。

维护者 Chavarit Homjit费率核对于 2026年8月25日我们如何核实

每期还款明细表

期数月供利息本金剩余本金
116,18813,5002,6882,697,312
216,18813,4872,7012,694,611
316,18813,4732,7152,691,896
416,18813,4592,7282,689,168
516,18813,4462,7422,686,426
616,18813,4322,7562,683,670
716,18813,4182,7702,680,900
816,18813,4052,7832,678,117
916,18813,3912,7972,675,320
1016,18813,3772,8112,672,508
1116,18813,3632,8252,669,683
1216,18813,3482,8392,666,844
1316,18813,3342,8542,663,990
1416,18813,3202,8682,661,122
1516,18813,3062,8822,658,240
1616,18813,2912,8972,655,343
1716,18813,2772,9112,652,432
1816,18813,2622,9262,649,506
1916,18813,2482,9402,646,566
2016,18813,2332,9552,643,611
2116,18813,2182,9702,640,641
2216,18813,2032,9852,637,657
2316,18813,1883,0002,634,657
2416,18813,1733,0152,631,642
2516,18813,1583,0302,628,613
2616,18813,1433,0452,625,568
2716,18813,1283,0602,622,508
2816,18813,1133,0752,619,433
2916,18813,0973,0912,616,342
3016,18813,0823,1062,613,236
3116,18813,0663,1222,610,114
3216,18813,0513,1372,606,977
3316,18813,0353,1532,603,824
3416,18813,0193,1692,600,655
3516,18813,0033,1852,597,470
3616,18812,9873,2012,594,270
3716,18812,9713,2172,591,053
3816,18812,9553,2332,587,821
3916,18812,9393,2492,584,572
4016,18812,9233,2652,581,307
4116,18812,9073,2812,578,026
4216,18812,8903,2982,574,728
4316,18812,8743,3142,571,414
4416,18812,8573,3312,568,083
4516,18812,8403,3472,564,735
4616,18812,8243,3642,561,371
4716,18812,8073,3812,557,990
4816,18812,7903,3982,554,592
4916,18812,7733,4152,551,177
5016,18812,7563,4322,547,745
5116,18812,7393,4492,544,296
5216,18812,7213,4662,540,830
5316,18812,7043,4842,537,346
5416,18812,6873,5012,533,845
5516,18812,6693,5192,530,326
5616,18812,6523,5362,526,790
5716,18812,6343,5542,523,236
5816,18812,6163,5722,519,665
5916,18812,5983,5902,516,075
6016,18812,5803,6072,512,468
6116,18812,5623,6262,508,842
6216,18812,5443,6442,505,198
6316,18812,5263,6622,501,537
6416,18812,5083,6802,497,856
6516,18812,4893,6992,494,158
6616,18812,4713,7172,490,441
6716,18812,4523,7362,486,705
6816,18812,4343,7542,482,951
6916,18812,4153,7732,479,178
7016,18812,3963,7922,475,386
7116,18812,3773,8112,471,575
7216,18812,3583,8302,467,745
7316,18812,3393,8492,463,896
7416,18812,3193,8682,460,027
7516,18812,3003,8882,456,139
7616,18812,2813,9072,452,232
7716,18812,2613,9272,448,306
7816,18812,2423,9462,444,359
7916,18812,2223,9662,440,393
8016,18812,2023,9862,436,407
8116,18812,1824,0062,432,401
8216,18812,1624,0262,428,376
8316,18812,1424,0462,424,330
8416,18812,1224,0662,420,263
8516,18812,1014,0872,416,177
8616,18812,0814,1072,412,070
8716,18812,0604,1282,407,942
8816,18812,0404,1482,403,794
8916,18812,0194,1692,399,625
9016,18811,9984,1902,395,436
9116,18811,9774,2112,391,225
9216,18811,9564,2322,386,993
9316,18811,9354,2532,382,740
9416,18811,9144,2742,378,466
9516,18811,8924,2962,374,171
9616,18811,8714,3172,369,854
9716,18811,8494,3392,365,515
9816,18811,8284,3602,361,155
9916,18811,8064,3822,356,773
10016,18811,7844,4042,352,369
10116,18811,7624,4262,347,943
10216,18811,7404,4482,343,494
10316,18811,7174,4702,339,024
10416,18811,6954,4932,334,531
10516,18811,6734,5152,330,016
10616,18811,6504,5382,325,478
10716,18811,6274,5602,320,918
10816,18811,6054,5832,316,335
10916,18811,5824,6062,311,728
11016,18811,5594,6292,307,099
11116,18811,5354,6522,302,447
11216,18811,5124,6762,297,771
11316,18811,4894,6992,293,072
11416,18811,4654,7232,288,350
11516,18811,4424,7462,283,603
11616,18811,4184,7702,278,834
11716,18811,3944,7942,274,040
11816,18811,3704,8182,269,222
11916,18811,3464,8422,264,381
12016,18811,3224,8662,259,515
12116,18811,2984,8902,254,624
12216,18811,2734,9152,249,710
12316,18811,2494,9392,244,770
12416,18811,2244,9642,239,806
12516,18811,1994,9892,234,817
12616,18811,1745,0142,229,804
12716,18811,1495,0392,224,765
12816,18811,1245,0642,219,701
12916,18811,0995,0892,214,611
13016,18811,0735,1152,209,497
13116,18811,0475,1402,204,356
13216,18811,0225,1662,199,190
13316,18810,9965,1922,193,998
13416,18810,9705,2182,188,780
13516,18810,9445,2442,183,536
13616,18810,9185,2702,178,266
13716,18810,8915,2972,172,970
13816,18810,8655,3232,167,647
13916,18810,8385,3502,162,297
14016,18810,8115,3762,156,921
14116,18810,7855,4032,151,517
14216,18810,7585,4302,146,087
14316,18810,7305,4572,140,630
14416,18810,7035,4852,135,145
14516,18810,6765,5122,129,633
14616,18810,6485,5402,124,093
14716,18810,6205,5672,118,526
14816,18810,5935,5952,112,930
14916,18810,5655,6232,107,307
15016,18810,5375,6512,101,656
15116,18810,5085,6802,095,976
15216,18810,4805,7082,090,268
15316,18810,4515,7372,084,532
15416,18810,4235,7652,078,767
15516,18810,3945,7942,072,973
15616,18810,3655,8232,067,150
15716,18810,3365,8522,061,297
15816,18810,3065,8812,055,416
15916,18810,2775,9112,049,505
16016,18810,2485,9402,043,565
16116,18810,2185,9702,037,595
16216,18810,1886,0002,031,595
16316,18810,1586,0302,025,565
16416,18810,1286,0602,019,505
16516,18810,0986,0902,013,415
16616,18810,0676,1212,007,294
16716,18810,0366,1512,001,143
16816,18810,0066,1821,994,960
16916,1889,9756,2131,988,747
17016,1889,9446,2441,982,503
17116,1889,9136,2751,976,228
17216,1889,8816,3071,969,921
17316,1889,8506,3381,963,583
17416,1889,8186,3701,957,213
17516,1889,7866,4021,950,811
17616,1889,7546,4341,944,377
17716,1889,7226,4661,937,911
17816,1889,6906,4981,931,413
17916,1889,6576,5311,924,882
18016,1889,6246,5631,918,319
18116,1889,5926,5961,911,723
18216,1889,5596,6291,905,093
18316,1889,5256,6621,898,431
18416,1889,4926,6961,891,735
18516,1889,4596,7291,885,006
18616,1889,4256,7631,878,243
18716,1889,3916,7971,871,446
18816,1889,3576,8311,864,616
18916,1889,3236,8651,857,751
19016,1889,2896,8991,850,852
19116,1889,2546,9341,843,918
19216,1889,2206,9681,836,950
19316,1889,1857,0031,829,947
19416,1889,1507,0381,822,909
19516,1889,1157,0731,815,836
19616,1889,0797,1091,808,727
19716,1889,0447,1441,801,583
19816,1889,0087,1801,794,403
19916,1888,9727,2161,787,187
20016,1888,9367,2521,779,935
20116,1888,9007,2881,772,647
20216,1888,8637,3251,765,322
20316,1888,8277,3611,757,961
20416,1888,7907,3981,750,563
20516,1888,7537,4351,743,128
20616,1888,7167,4721,735,655
20716,1888,6787,5101,728,146
20816,1888,6417,5471,720,599
20916,1888,6037,5851,713,014
21016,1888,5657,6231,705,391
21116,1888,5277,6611,697,730
21216,1888,4897,6991,690,031
21316,1888,4507,7381,682,293
21416,1888,4117,7761,674,517
21516,1888,3737,8151,666,702
21616,1888,3347,8541,658,847
21716,1888,2947,8941,650,954
21816,1888,2557,9331,643,020
21916,1888,2157,9731,635,048
22016,1888,1758,0131,627,035
22116,1888,1358,0531,618,982
22216,1888,0958,0931,610,889
22316,1888,0548,1331,602,756
22416,1888,0148,1741,594,582
22516,1887,9738,2151,586,367
22616,1887,9328,2561,578,111
22716,1887,8918,2971,569,814
22816,1887,8498,3391,561,475
22916,1887,8078,3801,553,094
23016,1887,7658,4221,544,672
23116,1887,7238,4651,536,207
23216,1887,6818,5071,527,701
23316,1887,6398,5491,519,151
23416,1887,5968,5921,510,559
23516,1887,5538,6351,501,924
23616,1887,5108,6781,493,246
23716,1887,4668,7221,484,524
23816,1887,4238,7651,475,759
23916,1887,3798,8091,466,950
24016,1887,3358,8531,458,097
24116,1887,2908,8971,449,199
24216,1887,2468,9421,440,258
24316,1887,2018,9871,431,271
24416,1887,1569,0321,422,239
24516,1887,1119,0771,413,163
24616,1887,0669,1221,404,041
24716,1887,0209,1681,394,873
24816,1886,9749,2131,385,660
24916,1886,9289,2601,376,400
25016,1886,8829,3061,367,094
25116,1886,8359,3521,357,742
25216,1886,7899,3991,348,343
25316,1886,7429,4461,338,896
25416,1886,6949,4931,329,403
25516,1886,6479,5411,319,862
25616,1886,5999,5891,310,274
25716,1886,5519,6361,300,637
25816,1886,5039,6851,290,953
25916,1886,4559,7331,281,219
26016,1886,4069,7821,271,438
26116,1886,3579,8311,261,607
26216,1886,3089,8801,251,727
26316,1886,2599,9291,241,798
26416,1886,2099,9791,231,819
26516,1886,15910,0291,221,790
26616,1886,10910,0791,211,711
26716,1886,05910,1291,201,582
26816,1886,00810,1801,191,402
26916,1885,95710,2311,181,171
27016,1885,90610,2821,170,889
27116,1885,85410,3331,160,556
27216,1885,80310,3851,150,171
27316,1885,75110,4371,139,734
27416,1885,69910,4891,129,245
27516,1885,64610,5421,118,703
27616,1885,59410,5941,108,109
27716,1885,54110,6471,097,461
27816,1885,48710,7011,086,761
27916,1885,43410,7541,076,007
28016,1885,38010,8081,065,199
28116,1885,32610,8621,054,337
28216,1885,27210,9161,043,421
28316,1885,21710,9711,032,450
28416,1885,16211,0261,021,424
28516,1885,10711,0811,010,344
28616,1885,05211,136999,207
28716,1884,99611,192988,016
28816,1884,94011,248976,768
28916,1884,88411,304965,464
29016,1884,82711,361954,103
29116,1884,77111,417942,686
29216,1884,71311,474931,212
29316,1884,65611,532919,680
29416,1884,59811,589908,090
29516,1884,54011,647896,443
29616,1884,48211,706884,737
29716,1884,42411,764872,973
29816,1884,36511,823861,150
29916,1884,30611,882849,268
30016,1884,24611,942837,326
30116,1884,18712,001825,325
30216,1884,12712,061813,264
30316,1884,06612,122801,142
30416,1884,00612,182788,960
30516,1883,94512,243776,717
30616,1883,88412,304764,413
30716,1883,82212,366752,047
30816,1883,76012,428739,619
30916,1883,69812,490727,130
31016,1883,63612,552714,577
31116,1883,57312,615701,962
31216,1883,51012,678689,284
31316,1883,44612,741676,543
31416,1883,38312,805663,738
31516,1883,31912,869650,869
31616,1883,25412,934637,935
31716,1883,19012,998624,937
31816,1883,12513,063611,874
31916,1883,05913,128598,745
32016,1882,99413,194585,551
32116,1882,92813,260572,291
32216,1882,86113,326558,965
32316,1882,79513,393545,572
32416,1882,72813,460532,112
32516,1882,66113,527518,584
32616,1882,59313,595504,989
32716,1882,52513,663491,326
32816,1882,45713,731477,595
32916,1882,38813,800463,795
33016,1882,31913,869449,926
33116,1882,25013,938435,988
33216,1882,18014,008421,980
33316,1882,11014,078407,902
33416,1882,04014,148393,754
33516,1881,96914,219379,535
33616,1881,89814,290365,245
33716,1881,82614,362350,883
33816,1881,75414,433336,450
33916,1881,68214,506321,944
34016,1881,61014,578307,366
34116,1881,53714,651292,715
34216,1881,46414,724277,990
34316,1881,39014,798263,193
34416,1881,31614,872248,321
34516,1881,24214,946233,374
34616,1881,16715,021218,353
34716,1881,09215,096203,257
34816,1881,01615,172188,086
34916,18894015,247172,838
35016,18886415,324157,515
35116,18878815,400142,114
35216,18871115,477126,637
35316,18863315,555111,082
35416,18855515,63295,450
35516,18847715,71179,739
35616,18839915,78963,950
35716,18832015,86848,082
35816,18824015,94732,135
35916,18816116,02716,107
36016,1888116,1070

关于本页的提问

AI 助手只回答与本页计算器相关的问题。

先回答最重要的问题:外国人在泰国能贷到款吗? 可以,但比泰国人难得多。愿意贷给外国人的泰国银行通常要求工作证、在泰国有可证明的收入,以及更高的首付比例,有些还只贷公寓不贷别墅。正因为如此,外国人在泰国买房相当大一部分是全款支付的。

所以在拿这个计算器规划月供之前,建议先去问清楚自己到底能不能贷、能贷多少。先确认这一点,再谈月供,顺序反过来会白规划一场。

泰国房贷采用剩余本金计息,也就是每个月的利息按您当时还欠的本金计算,而不是按最初的贷款总额。结果是前几年您还的钱几乎全是利息,本金几乎没动。这个比例会随着还款年限慢慢反转。下方的明细表会逐期显示每一笔钱去了哪里。

计算方法

月供的算法。 用标准年金公式,输入贷款金额、月利率和总期数算出。整个贷款期内每月还款金额固定不变,但这笔钱里利息和本金的比例一直在变。

每个月的利息 = 月初的剩余本金 × 月利率。还款额扣掉利息之后剩下的部分才用来还本金。举例:贷款 270 万泰铢,年利率 6%,期限 30 年——第一期还款约 16,200 泰铢,其中约 13,500 泰铢是利息,只有约 2,700 泰铢真正减少了本金。

为什么利息总额那么大。 是因为期限长。30 年期、6% 的贷款,付出的利息总额会超过当初借的本金。这也正是为什么提前还本金、或在优惠利率结束后转贷,能省下那么多钱——每还一笔本金,之后每一个月的利息都会跟着减少。

浮动利率。 泰国的房贷大多是浮动利率,挂钩银行的 MRR 或 MLR,通常前一到三年是优惠利率,之后转为标准利率。本计算器假设整个贷款期使用同一个固定利率,所以结果是估算值。要精确的话,请按银行给的实际利率分段计算。

收入门槛。 泰国银行一般要求每月还款总额不超过月收入的 40%。这里显示的建议月收入就是按这个规则倒推的。已有的其他负债——车贷、信用卡欠款——会减少您实际能批到的额度。

外国人贷款的几个现实。 一是利率通常高于泰国本地借款人;二是首付要求更高,30–50% 是常见的;三是有些银行只对特定国籍或持特定签证的人放贷;四是贷款期限往往比泰国人短。另外要提醒:能不能贷款和能不能持有产权是两件事——公寓外国人可以直接持有产权,土地和别墅原则上不行,这一点在申请贷款之前就要弄清楚。

常见问题

外国人可以在泰国申请房贷吗?

可以,但比泰国人难得多。愿意放贷的银行通常要求工作证、在泰国有可证明的收入、更高的首付(常见 30–50%),有些只贷公寓。利率通常也高于本地借款人,贷款年限更短。也有少数国际银行和专门机构按不同条件承做。正因为这些限制,外国人在泰国买房相当大一部分是全款。建议先确认自己能贷多少,再规划月供。

这笔贷款需要多少收入?

泰国银行通常要求每月还款总额不超过月收入的 40%,所以月供 16,000 泰铢大致对应月收入 40,000 泰铢。已有的车贷、信用卡欠款等负债会降低实际批贷额度。

提前还本金真的有用吗?

非常有用。利息是按剩余本金计算的,所以多还的一笔本金,从下个月起利息就会减少。而每月还款额不变,于是其中用于还本金的部分变多,效果会滚雪球——常常能提前好几年还完,省下几十万泰铢。不过请先看合同有没有提前还款违约金,泰国的贷款前三年通常会有。

20 年和 30 年差别有多大?

20 年月供更高,但利息总额少得多,因为少付了十年的利息。可以直接改上方的年限对比看看。一般来说,选较长的年限把每月的硬性负担压低,再在有余力时提前还本金,比一开始就锁死一个高月供更灵活。

为什么银行给的数字和这里不一样?

主要是因为泰国房贷大多是浮动利率,典型结构是前三年优惠利率,之后按 MRR 减去一个折扣。本计算器为简化起见整个期间用同一个利率。另外有些银行按每月的实际天数逐日计息,也会让数字略有差异。

资料来源

费率核对于 2026年8月25日

相关工具