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

Belivilla

, bangkok|Aequa Sukhumvit 49

฿11.7M฿209K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿209K/m²

District avg (1BR Villas)฿191K/m²

This property

Below avgAt avgAbove avg

Slightly Above9% above market

Above market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Aequa Sukhumvit 49

Selesai: 2011

Fasilitas

parkingconciergegardengym

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿11.7M

Days on market: 0

Mar 27, 2026Listed

฿11.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿209K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+152.5% vs district

+190.2% 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฿11.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿50K/mo

Monthly Breakdown

Mortgage Payment-฿53K

Rental Income (after vacancy)+฿126K

Common Area Fee (56m² x ฿50)-฿3K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment17.0%

Break-even Period5.9 years

Total Cost (25yr)฿22.9M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿7.6M

Down payment: ฿3.5M (30%)Loan: ฿8.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿428.1(Your property: +48761.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿8K	฿104	68m²	2	rent
For sale and for rent studio condo in Khlong Toei, Bangkok	฿12K	฿242	46m²	-	rent
For rent studio condo in Khlong Toei, Bangkok	฿14K	฿311	41m²	-	rent
For sale and for rent studio condo in Khlong Toei, Bangkok	฿14K	฿311	40m²	-	rent
For rent studio condo in Khlong Toei, Bangkok	฿19K	฿414	45m²	-	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