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

Belihouse

, bangkok|Independent

฿6.8M฿8K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿8K/m²

District avg (2BR Houses)฿28K/m²

This property

Below avgAt avgAbove avg

Great Deal72% below market

Significantly below market for 2BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿6.8M

Days on market: 0

Mar 27, 2026Listed

฿6.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿8K/m²

District avg฿59K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

GREAT DEAL-86.8% vs district

-89.7% 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฿6.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿82K/mo

Monthly Breakdown

Mortgage Payment-฿31K

Rental Income (after vacancy)+฿169K

Common Area Fee (876m² x ฿50)-฿44K

Maintenance-฿11K

Insurance + Tax-฿682.5

Investment Metrics

Annual ROI on Down Payment48.1%

Break-even Period2.1 years

Total Cost (25yr)฿26.0M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿4.5M

Down payment: ฿2.0M (30%)Loan: ฿4.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: +84.3%)

Property	Price	Price/m²	Area	Beds	Type
2-BR House, Chon Buri (Pattaya)	฿25K	฿31	800m²	2	rent
6-BR House, Chon Buri (Pattaya)	฿80K	฿99	812m²	6	rent
4-BR House, Chon Buri (Pattaya)	฿90K	฿114	788m²	4	rent
1-BR House, Prachuap Khiri Khan	฿2.2M	฿3K	744m²	1	sale
Loss Sell! 1.5M Off, New House 198sqw, 6-Car Park, Near Main Road, Ready to move, Free Transfer, Prachuap Khiri Khan	฿3.5M	฿4K	792m²	3	sale
For sale house and land 210 wah Muang Prachuap Khiri Khan, Prachuap Khiri Khan	฿4.2M	฿5K	840m²	1	sale
3-BR House, Prachuap Khiri Khan	฿4.9M	฿6K	800m²	3	sale
บ้านพร้อมที่ดิน 238ตรว. หัวหิน House with land 238 sq m. Hua Hin, Prachuap Khiri Khan	฿5.9M	฿6K	952m²	4	sale
Emerald Scenery, Prachuap Khiri Khan	฿6.3M	฿10K	616m²	3	sale
4-BR House, Prachuap Khiri Khan	฿6.9M	฿7K	960m²	4	sale