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

Belivilla

, bangkok|39 by Sansiri

฿9.0M฿173K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿173K/m²

District avg (1BR Villas)฿191K/m²

This property

Below avgAt avgAbove avg

Good Value10% below market

Below market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: 39 by Sansiri

Selesai: 2009

Fasilitas

parkingchildren areaconciergegarden

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿9.0M

Days on market: 0

Mar 27, 2026Listed

฿9.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿173K/m²

District avg฿116K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+49.2% vs district

+128.8% 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฿9.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿57K/mo

Monthly Breakdown

Mortgage Payment-฿41K

Rental Income (after vacancy)+฿116K

Common Area Fee (52m² x ฿50)-฿3K

Maintenance-฿15K

Insurance + Tax-฿898.3697000000001

Investment Metrics

Annual ROI on Down Payment25.3%

Break-even Period4.0 years

Total Cost (25yr)฿17.7M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿5.9M

Down payment: ฿2.7M (30%)Loan: ฿6.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿472.9(Your property: +36428.2%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent studio condo in Khlong Toei, Bangkok	฿12K	฿242	46m²	-	rent
For sale and for rent studio condo in Khlong Toei, Bangkok	฿14K	฿311	40m²	-	rent
For rent studio condo in Khlong Toei, Bangkok	฿14K	฿311	41m²	-	rent
For rent studio condo in Khlong Toei, Bangkok	฿19K	฿414	45m²	-	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿21K	฿552	37m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿21K	฿483	42m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿587	43m²	1	rent
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿414	60m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿30K	฿725	40m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿32K	฿690	45m²	2	rent