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

Belivilla

, bangkok|Amanta Lumpini Verified across 2 data sources

฿18.5M฿191K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿191K/m²

District avg (1BR Villas)฿195K/m²

This property

Below avgAt avgAbove avg

Fair Price2% below market

At market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Amanta Lumpini

Selesai: 2008

Fasilitas

parkingchildren areagymlibrary

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿18.5M

Days on market: 0

Mar 27, 2026Listed

฿18.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿191K/m²

District avg฿148K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+29.0% vs district

+162.9% 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฿18.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-17173.32950210401/mo

Monthly Breakdown

Mortgage Payment-฿84K

Rental Income (after vacancy)+฿104K

Common Area Fee (97m² x ฿50)-฿5K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-3.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿36.3M

Total Rental Income (25yr)฿31.2M

Total Interest Paid฿12.1M

Down payment: ฿5.6M (30%)Loan: ฿13.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿407.4(Your property: +46755.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿380	82m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿414	75m²	2	rent
For rent and for sale 2 bedrooms condo in Sathon, Bangkok	฿32K	฿345	93m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿34K	฿449	75m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿35K	฿449	75m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	85m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿518	70m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	83m²	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Issara Collection Sathorn

฿190K

3 250m²