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

Belivilla

, bangkok|BAAN SUKHUMVIT 36

฿8.9M฿112K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿112K/m²

District avg (2BR Villas)฿104K/m²

This property

Below avgAt avgAbove avg

Slightly Above8% above market

Above market average for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: BAAN SUKHUMVIT 36

Selesai: 1998

Fasilitas

parkinggardengymsauna

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿8.9M

Days on market: 0

Mar 27, 2026Listed

฿8.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿112K/m²

District avg฿91K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+23.2% vs district

+46.3% 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฿8.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿224K/mo

Monthly Breakdown

Mortgage Payment-฿40K

Rental Income (after vacancy)+฿284K

Common Area Fee (80m² x ฿50)-฿4K

Maintenance-฿15K

Insurance + Tax-฿894.1365

Investment Metrics

Annual ROI on Down Payment100.4%

Break-even Period1.0 years

Total Cost (25yr)฿18.0M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿5.8M

Down payment: ฿2.7M (30%)Loan: ฿6.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +1460.9%)

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 rent 2 bedrooms condo in Huai Khwang, Bangkok	฿26K	฿380	65m²	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 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	68m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿34K	฿483	67m²	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