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

Beliland

, bangkok|Independent

฿182.0M฿872/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿872/m²

District avg (Lands)฿35K/m²

This property

Below avgAt avgAbove avg

Great Deal98% below market

Significantly below market for Lands in

208716 m²

m²

—

Lantai

Fasilitas

parkingsecurityliftlaundry

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿182.0M

Days on market: 0

Mar 26, 2026Listed

฿182.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿872/m²

District avg฿11K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-91.8% vs district

-99.3% 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฿182.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-11488175.912374265/mo

Monthly Breakdown

Mortgage Payment-฿821K

Rental Income (after vacancy)+฿90K

Common Area Fee (208716m² x ฿50)-฿10.4M

Maintenance-฿303K

Insurance + Tax-฿18K

Investment Metrics

Annual ROI on Down Payment-252.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3473.5M

Total Rental Income (25yr)฿27.0M

Total Interest Paid฿118.9M

Down payment: ฿54.6M (30%)Loan: ฿127.4M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Sukkasem Place

฿5K

30m²

Rent