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

Beliapartment

, bangkok|Baan Hansa Condominium Verified across 3 data sources

฿4.6M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (1BR Apartments)฿83K/m²

This property

Below avgAt avgAbove avg

Great Deal55% below market

Significantly below market for 1BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Baan Hansa Condominium

Selesai: 2016

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿4.6M

Days on market: 0

Mar 27, 2026Listed

฿4.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿48K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-22.3% vs district

-47.8% 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฿4.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿193.1355653131759/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿35K

Common Area Fee (122m² x ฿50)-฿6K

Maintenance-฿8K

Insurance + Tax-฿455.53460000000007

Investment Metrics

Annual ROI on Down Payment0.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.4M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿60K(Your property: -37.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿26K	฿207	115m²	2	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿26K	฿207	122m²	2	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿7.6M	฿62K	122m²	2	sale
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿8.3M	฿68K	122m²	2	sale
For sale 2 bedrooms condo in Cha Am, Phetchaburi	฿9.4M	฿81K	116m²	2	sale
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿9.5M	฿78K	122m²	2	sale
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿10.6M	฿92K	115m²	2	sale
For sale 2 bedrooms condo in Cha Am, Phetchaburi	฿11.1M	฿96K	116m²	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

U home

฿5K

30m²

Rent