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

Belivilla

, bangkok|Nakatani Village

฿13.7M฿51K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿51K/m²

District avg (3BR Villas)฿88K/m²

This property

Below avgAt avgAbove avg

Great Deal43% below market

Significantly below market for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Nakatani Village

Selesai: 2013

Fasilitas

parkingconciergesecurity and swimming pool

Price History

-99.5%over 2 months

Property Timeline

TodayActive

฿13.7M

Days on market: 4

Mar 22, 2026Listed

฿13.7M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿13.7M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿13.7M → ฿74K (-99.5%)

Source: Market Data

Mar 22, 2026Listed

฿13.7M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿51K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.0% vs district

-57.7% 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฿13.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿173.43922023077903/mo

Monthly Breakdown

Mortgage Payment-฿62K

Rental Income (after vacancy)+฿99K

Common Area Fee (270m² x ฿50)-฿14K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment0.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿29.8M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿8.9M

Down payment: ฿4.1M (30%)Loan: ฿9.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿46K(Your property: +9.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms villa in Mueang Phuket, Phuket	฿106K	฿414	252m²	3	rent
For rent 4 bedrooms villa in Mueang Phuket, Phuket	฿169K	฿828	200m²	4	rent
For sale 4 bedrooms villa in Hang Dong, Chiang Mai	฿10.5M	฿50K	208m²	4	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿12.6M	฿36K	351m²	3	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿15.9M	฿58K	273m²	3	sale
For sale 3 bedrooms villa in Bang Lamung, Chonburi	฿17.8M	฿54K	330m²	3	sale
For sale 3 bedrooms villa in Bang Lamung, Chonburi	฿17.8M	฿74K	240m²	3	sale
For sale and for rent 5 bedrooms villa in Kathu, Phuket	฿18.0M	฿60K	300m²	5	sale
For sale 3 bedrooms villa in Mueang Phuket, Phuket	฿18.9M	฿66K	287m²	3	sale
For sale 3 bedrooms villa in Thalang, Phuket	฿19.6M	฿61K	320m²	3	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

More in

Buy

Villa Emerald

฿9.5M

2 135m²

Buy