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

Belihotel

, bangkok|My Resort @ River

฿18.7M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (Hotels)฿96K/m²

This property

Below avgAt avgAbove avg

Overpriced25% above market

Significantly above market for Hotels in

156 m²

m²

—

Lantai

Fasilitas

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿18.7M

Days on market: 5

Mar 21, 2026Listed

฿18.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿120K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+33.9% vs district

+0.4% 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฿18.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-106009.28163212177/mo

Monthly Breakdown

Mortgage Payment-฿84K

Rental Income (after vacancy)+฿19K

Common Area Fee (156m² x ฿50)-฿8K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿37.6M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿12.2M

Down payment: ฿5.6M (30%)Loan: ฿13.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿74K(Your property: +62.8%)

Property	Price	Price/m²	Area	Beds	Type
My Resort @ River — 4BR+, 180 sqm	฿1.8M	฿10K	180m²	-	sale
My Resort @ River — 4BR+, 156 sqm	฿2.2M	฿14K	156m²	-	sale
My Resort @ River — 4BR+, 177 sqm	฿2.6M	฿14K	177m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿16.8M	฿94K	178m²	-	sale
My Resort @ River — 4BR+, 177 sqm	฿16.9M	฿95K	177m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿17.9M	฿100K	178m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿17.9M	฿100K	178m²	-	sale
My Resort @ River — 4BR+, 175 sqm	฿17.9M	฿102K	175m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿18.0M	฿101K	178m²	-	sale
My Resort @ River — 4BR+, 177 sqm	฿18.5M	฿105K	177m²	-	sale