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

Beliland

, bangkok|Independent

฿12.9M฿21K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿21K/m²

District avg (2BR Lands)฿78K/m²

This property

Below avgAt avgAbove avg

Great Deal73% below market

Significantly below market for 2BR Lands in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿12.9M

Days on market: 0

Mar 27, 2026Listed

฿12.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿21K/m²

District avg฿85K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-75.1% vs district

-71.3% 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฿12.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-74208.88934395723/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿37K

Common Area Fee (608m² x ฿50)-฿30K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-23.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.4M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿8.4M

Down payment: ฿3.9M (30%)Loan: ฿9.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: -9.0%)

Property	Price	Price/m²	Area	Beds	Type
Sale Land ถมแล้ว 158 ตร.วา ซ.อ่อนนุช35 เข้าซอยเพียง 350 เมตร., Bangkok	฿8.9M	฿14K	632m²	-	sale
ลาซาล24, Bangkok	฿9.3M	฿16K	572m²	-	sale
ขายที่ดิน 145 ตารางวา ซอยปุณณวิถี43 ถนนสุขุมวิท 101 ใกล้ BTS ปุณณวิถี, Bangkok	฿11.5M	฿20K	580m²	-	sale
ที่ดินเปล่า 145 ตร.วา ซ.ปุณณวิถี 43, Bangkok	฿12.3M	฿21K	580m²	-	sale
ขายที่ดิน ซ.ปุณณวิถี53 มบ.เมืองทอง4 เนื้อที่ 133 ตรว ถนนสุขุมวิท101 พระโขนง กทม, Bangkok	฿12.5M	฿23K	532m²	-	sale
Home for sale, close to BTS Udomsuk 30 - 2, Bangkok	฿12.9M	฿25K	512m²	7	sale
Land on On Nut 108 square wah, On Nut Road, Soi Mae Thongkham, Phra Khanong., Bangkok	฿14.0M	฿32K	432m²	-	sale
[BKK070] ขายที่ดินถนนสุขุมวิท ซอย103 (ถนนอุดมสุข 43) เนื้อที่ 0-1-61 ไร่, Bangkok	฿14.5M	฿23K	644m²	-	sale
วชิรธรรมสาธิต51, Bangkok	฿15.0M	฿25K	608m²	-	sale
ที่ดิน ในซอย ปุณณวิถี 37, Bangkok	฿15.0M	฿34K	444m²	-	sale