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

Belivilla

, bangkok|BAAN SUKHUMVIT 36

฿6.7M฿87K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿87K/m²

District avg (2BR Villas)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: BAAN SUKHUMVIT 36

Selesai: 1998

Fasilitas

parkinggardengymsauna

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿6.7M

Days on market: 0

Mar 27, 2026Listed

฿6.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿87K/m²

District avg฿91K/m²

City avg฿81K/m²

-50% belowMarket avg+50% above

FAIR PRICE-4.6% vs district

+6.8% 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฿6.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿239K/mo

Monthly Breakdown

Mortgage Payment-฿30K

Rental Income (after vacancy)+฿284K

Common Area Fee (77m² x ฿50)-฿4K

Maintenance-฿11K

Insurance + Tax-฿666.6332000000001

Investment Metrics

Annual ROI on Down Payment143.3%

Break-even Period0.7 years

Total Cost (25yr)฿13.7M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿4.4M

Down payment: ฿2.0M (30%)Loan: ฿4.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +1109.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿20K	฿311	61m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿26K	฿311	82m²	2	rent
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿414	60m²	1	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿26K	฿380	65m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
For rent 2 bedrooms condo in Mueang Phuket, Phuket	฿32K	฿449	67m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿34K	฿483	67m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿34K	฿483	68m²	2	rent
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿449	77m²	2	sale
For sale 2 bedrooms condo in Mueang Phuket, Phuket	฿3.8M	฿68K	56m²	2	sale