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

Belihouse

, bangkok|Independent

฿4.8M฿12K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿12K/m²

District avg (3BR Houses)฿27K/m²

This property

Below avgAt avgAbove avg

Great Deal56% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿4.8M

Days on market: 0

Mar 27, 2026Listed

฿4.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿12K/m²

District avg฿59K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-79.5% vs district

-83.0% 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฿4.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿118K/mo

Monthly Breakdown

Mortgage Payment-฿22K

Rental Income (after vacancy)+฿169K

Common Area Fee (400m² x ฿50)-฿20K

Maintenance-฿8K

Insurance + Tax-฿484

Investment Metrics

Annual ROI on Down Payment97.7%

Break-even Period1.0 years

Total Cost (25yr)฿15.1M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿3.2M

Down payment: ฿1.5M (30%)Loan: ฿3.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: +181.9%)

Property	Price	Price/m²	Area	Beds	Type
2 Bedroom House for Rent, Chon Buri (Pattaya)	฿40K	฿140	285m²	2	rent
Luxury Detached House in Tropical Village - Your Pattaya Paradise, Chon Buri (Pattaya)	฿45K	฿144	312m²	5	rent
365 SqM House with 5 Bedrooms for Rent, Chon Buri (Pattaya)	฿60K	฿164	365m²	5	rent
5 Bedrooms House for Rent in Pattaya, Chon Buri (Pattaya)	฿80K	฿207	386m²	5	rent
6-BR House, Chon Buri (Pattaya)	฿85K	฿165	515m²	6	rent
บ้านเดี่ยวเขาน้อยปราณบุรีติดถนนเพชรเกษม Single house in Khao noi Pranburi on Petchkasem Road, Prachuap Khiri Khan	฿1.6M	฿4K	400m²	2	sale
3-BR House, Prachuap Khiri Khan	฿2.5M	฿9K	280m²	3	sale
3-BR House, Prachuap Khiri Khan	฿2.6M	฿8K	312m²	3	sale
3-BR House, Prachuap Khiri Khan	฿3.5M	฿11K	328m²	3	sale
3-BR House, Prachuap Khiri Khan	฿3.6M	฿10K	356m²	3	sale