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

Belivilla

, bangkok|Azur Samui

฿12.6M฿84K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿84K/m²

District avg (2BR Villas)฿71K/m²

This property

Below avgAt avgAbove avg

Overpriced18% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Azur Samui

Selesai: 2018

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿12.6M

Days on market: 0

Mar 27, 2026Listed

฿12.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿84K/m²

District avg฿43K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+95.4% vs district

+2.3% 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฿12.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-19681.151313279246/mo

Monthly Breakdown

Mortgage Payment-฿57K

Rental Income (after vacancy)+฿67K

Common Area Fee (151m² x ฿50)-฿8K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-6.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿26.1M

Total Rental Income (25yr)฿20.2M

Total Interest Paid฿8.3M

Down payment: ฿3.8M (30%)Loan: ฿8.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿69K(Your property: +21.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms apartment in Ko Samui, Surat Thani	฿69K	฿518	131m²	2	rent
For rent 2 bedrooms apartment in Ko Samui, Surat Thani	฿79K	฿690	110m²	2	rent
For sale 2 bedrooms condo in Ko Samui, Surat Thani	฿8.7M	฿79K	110m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿9.0M	฿78K	115m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿9.4M	฿86K	110m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿10.1M	฿91K	111m²	2	sale
For sale 1 bed apartment in Ko Samui, Surat Thani	฿10.3M	฿85K	121m²	1	sale
For sale 3 bedrooms apartment in Ko Samui, Surat Thani	฿11.6M	฿86K	135m²	3	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿11.6M	฿101K	115m²	2	sale
For sale 2 bedrooms apartment in Ko Samui, Surat Thani	฿14.3M	฿82K	175m²	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

Rent

L6 Residence

฿243K

4 460m²

Rent