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

Belivilla

, bangkok|Azur Samui

฿4.7M฿92K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿92K/m²

District avg (1BR Villas)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced32% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Azur Samui

Selesai: 2018

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿4.7M

Days on market: 0

Mar 27, 2026Listed

฿4.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿92K/m²

District avg฿43K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+115.4% vs district

+20.8% 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฿4.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿35K/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿67K

Common Area Fee (51m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿470.76980000000003

Investment Metrics

Annual ROI on Down Payment29.9%

Break-even Period3.3 years

Total Cost (25yr)฿9.6M

Total Rental Income (25yr)฿20.2M

Total Interest Paid฿3.1M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿678.6666666666666(Your property: +13498.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed apartment in Bang Rak, Bangkok	฿28K	฿587	46m²	1	rent
For rent 1 bed apartment in Bang Rak, Bangkok	฿32K	฿621	50m²	1	rent
For rent studio condo in Ko Samui, Surat Thani	฿42K	฿828	50m²	-	rent

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

Rent

L6 Residence

฿243K

4 460m²

Rent