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

Belivilla

, bangkok|Azur Samui

฿34.8M฿74K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿74K/m²

District avg (4BR Villas)฿70K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 4BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Azur Samui

Selesai: 2018

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿34.8M

Days on market: 0

Mar 27, 2026Listed

฿34.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿74K/m²

District avg฿43K/m²

City avg฿81K/m²

-50% belowMarket avg+50% above

OVERPRICED+72.8% vs district

-8.5% 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฿34.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-174776.30772775784/mo

Monthly Breakdown

Mortgage Payment-฿157K

Rental Income (after vacancy)+฿67K

Common Area Fee (470m² x ฿50)-฿24K

Maintenance-฿58K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-20.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿72.6M

Total Rental Income (25yr)฿20.2M

Total Interest Paid฿22.7M

Down payment: ฿10.4M (30%)Loan: ฿24.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿42K(Your property: +78.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿190K	฿345	550m²	4	rent
For rent 4 bedrooms apartment in Yan Nawa, Bangkok	฿243K	฿518	460m²	4	rent
For sale 3 bedrooms house in Ko Samui, Surat Thani	฿26.4M	฿78K	340m²	3	sale
For sale 4 bedrooms house in Ko Samui, Surat Thani	฿26.4M	฿56K	475m²	4	sale
For sale 4 bedrooms villa in Ko Samui, Surat Thani	฿26.5M	฿59K	450m²	4	sale
For sale 4 bedrooms villa in Ko Samui, Surat Thani	฿26.5M	฿56K	470m²	4	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