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

Belihouse

, bangkok|Bang Bon

฿19.1M฿34K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿34K/m²

District avg (6BR Houses)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for 6BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿19.1M

Days on market: 0

Mar 27, 2026Listed

฿19.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿34K/m²

District avg฿37K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

UNDERPRICED-7.9% vs district

-52.7% 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฿19.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-131390.98870151315/mo

Monthly Breakdown

Mortgage Payment-฿86K

Rental Income (after vacancy)+฿16K

Common Area Fee (556m² x ฿50)-฿28K

Maintenance-฿32K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-27.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿44.2M

Total Rental Income (25yr)฿4.8M

Total Interest Paid฿12.4M

Down payment: ฿5.7M (30%)Loan: ฿13.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿51K(Your property: -32.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Bang Bon, Bangkok	฿164K	฿380	400m²	4	rent
For rent 4 bedrooms house in Bang Bon, Bangkok	฿164K	฿345	450m²	4	sale
For sale 5 bedrooms house in Bang Bon, Bangkok	฿13.8M	฿21K	640m²	5	sale
For sale 5 bedrooms house in Bang Bon, Bangkok	฿33.9M	฿73K	464m²	5	sale
For sale 4 bedrooms house in Bang Bon, Bangkok	฿41.3M	฿75K	550m²	4	sale
For sale 5 bedrooms house in Bang Bon, Bangkok	฿52.9M	฿136K	390m²	5	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

S.P HOUSE

฿3K

30m²

Rent