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

Belivilla

, bangkok|Baan Rabiengkao 2

฿1.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

30 m²

m²

—

Lantai

Proyek: Baan Rabiengkao 2

Selesai: 2016

Fasilitas

security

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 0

Mar 27, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿53K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿44K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿54K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿146.3939

Investment Metrics

Annual ROI on Down Payment119.4%

Break-even Period0.8 years

Total Cost (25yr)฿3.2M

Total Rental Income (25yr)฿16.3M

Total Interest Paid฿956K

Down payment: ฿439K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For sale land in Hua Hin, Prachuap Khiri Khan	฿519K	฿0	30m²	-	sale
For sale land in Hua Hin, Prachuap Khiri Khan	฿1.0M	฿0	30m²	-	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

Buy

The East Ville Bangsean

฿1.7M

1 23m²