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

Belihouse

, bangkok|999@Ban Waen Modern Pool Villas

฿8.0M฿33K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿33K/m²

District avg (4BR Houses)฿61K/m²

This property

Below avgAt avgAbove avg

Great Deal46% below market

Significantly below market for 4BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: 999@Ban Waen Modern Pool Villas

Selesai: 2024

Fasilitas

parking

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿8.0M

Days on market: 4

Mar 22, 2026Listed

฿8.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿33K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-51.4% vs district

-72.6% 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฿8.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿37K/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿99K

Common Area Fee (244m² x ฿50)-฿12K

Maintenance-฿13K

Insurance + Tax-฿798.9027

Investment Metrics

Annual ROI on Down Payment18.5%

Break-even Period5.4 years

Total Cost (25yr)฿18.7M

Total Rental Income (25yr)฿29.8M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: +41.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿35K	฿173	200m²	3	rent
For rent 2 bedrooms house in Kathu, Phuket	฿53K	฿276	180m²	2	rent
For sale and for rent 3 bedrooms house in Bang Lamung, Chonburi	฿3.6M	฿21K	172m²	3	sale
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿10.5M	฿35K	300m²	4	sale
For sale 2 bedrooms house in Kathu, Phuket	฿14.8M	฿59K	250m²	2	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Buy

Villa Emerald

฿9.5M

2 135m²

Buy