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

Belivilla

, bangkok|Baan Ratchathewi

฿1.7M฿67K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿67K/m²

District avg (Villas)฿172K/m²

This property

Below avgAt avgAbove avg

Great Deal61% below market

Significantly below market for Villas in

25 m²

m²

1/undefined

Lantai

Proyek: Baan Ratchathewi

Selesai: 2027

Fasilitas

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 0

Mar 27, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿67K/m²

District avg฿143K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-52.8% vs district

-17.8% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿6K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿18K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿168.2462

Investment Metrics

Annual ROI on Down Payment15.0%

Break-even Period6.7 years

Total Cost (25yr)฿3.5M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿1.1M

Down payment: ฿505K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿662.8(Your property: +10050.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿8K	฿345	24m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿10K	฿311	32m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿725	21m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿19K	฿863	21m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿19K	฿621	30m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿725	27m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿20K	฿656	30m²	-	rent
For rent and for sale 1 bed condo in Ratchathewi, Bangkok	฿21K	฿725	28m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿25K	฿794	32m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿25K	฿863	29m²	1	rent