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

Belihouse

, bangkok|Supalai Park Ville Rama 2-Thakham

฿8.3M฿56K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿56K/m²

District avg (3BR Houses)฿33K/m²

This property

Below avgAt avgAbove avg

Overpriced66% above market

Significantly above market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Park Ville Rama 2-Thakham

Selesai: 2022

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿8.3M

Days on market: 4

Mar 22, 2026Listed

฿8.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿56K/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+109.6% vs district

-53.4% 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฿8.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-11820.319278993054/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿48K

Common Area Fee (150m² x ฿50)-฿8K

Maintenance-฿14K

Insurance + Tax-฿834.8793000000001

Investment Metrics

Annual ROI on Down Payment-5.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.0M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿5.5M

Down payment: ฿2.5M (30%)Loan: ฿5.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿221(Your property: +25080.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿173	120m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿173	120m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿38K	฿276	125m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿38K	฿276	125m²	3	rent
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿242	180m²	3	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿48K	฿242	180m²	3	rent