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

Belihouse

, bangkok|Modern luxury single house the city Sukhumvit On Nut with Solar cellThe City

฿17.9M฿55K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿55K/m²

District avg (Houses)฿79K/m²

This property

Below avgAt avgAbove avg

Great Deal31% below market

Significantly below market for Houses in

328 m²

m²

—

Lantai

Proyek: Modern luxury single house the city Sukhumvit On Nut with Solar cellThe City

Selesai: 2022

Fasilitas

swimming poolpoolgymfitness

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿17.9M

Days on market: 4

Mar 22, 2026Listed

฿17.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿55K/m²

District avg฿44K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+23.2% vs district

-54.3% 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฿17.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-121618.46675556024/mo

Monthly Breakdown

Mortgage Payment-฿81K

Rental Income (after vacancy)+฿7K

Common Area Fee (328m² x ฿50)-฿16K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-27.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿38.6M

Total Rental Income (25yr)฿2.1M

Total Interest Paid฿11.7M

Down payment: ฿5.4M (30%)Loan: ฿12.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿53K(Your property: +3.8%)

Property	Price	Price/m²	Area	Beds	Type
FOR SELL House Setthasiri Pattanakarn BTS-Saphan Khwai CX-138939	฿13.9M	฿53K	260m²	3	sale
FOR SELL House Blue Lagoon Bangna km.8 MRT-Sridan CX-117983	฿15.9M	฿42K	380m²	3	sale
The City Sukhumvit-Onnut, Bangkok	฿17.9M	฿55K	328m²	-	sale
FOR SELL House Nantawan Suanluang Rama 9 MRT-Huai Khwang CX-132079	฿17.9M	฿51K	354.4m²	3	sale
FOR SELL House THE CITY Sukhumvit - Onnut MRT-Wong Sawang CX-138585	฿19.5M	฿63K	312m²	4	sale